Question: Multiples valuation should be forward looking, so start with Nvidia's 2024 projected Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA, a standard cash flow measure)

Multiples valuation should be forward looking, so start with Nvidia's 2024 projected Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA, a standard cash flow measure) and compute its total Equity Value to EBITDA ratio. b. Compare this ratio with the ratios of the following group of chip makers: AMD (AMD, Equity/EBITDA of 70), Intel (INTC, Equity/EBITDA 13.9), and Qualcomm (QCOM, Equity/EBITDA 16.31). c. If you were to apply the average multiple from the comparison group to Nvidia's 2024 EBITDA, what stock price would that imply? (Take 2024 EBITDA x Avg Multiple as your new total Equity Value and divide by shares outstanding.)

A B C D E F G H | J K L 2023 2024 2025 2026 2027 2028 2029 2030 2031 Assumptions in Model YOY Rev Growth Cost of Revenue (% of Rev) R&D (YOY Growth) SG&A (YOY Growth) Depreciation (% of Rev) CapEx (% of Rev) Long Run Growth Discount Rate Sensitivity Base Case YOY Revenue Growth Upside YOY Revenue Growth Downside YOY Revenue Growth Base Case Cost of Revenue High Cost of Revenue Cash Flow Projections All figures are in millions 118.1% 75.0% 25.0% 22.0% 18.0% 13.0% 7.0% 5.0% 4.0% 27.3% 26.0% 25.5% 25.0% 26.0% 26.5% 27.0% 27.0% 27.0% 15.9% 17.0% 22.0% 19.0% 16.0% 10.0% 9.0% 7.0% 5.0% 83.4% 25.0% 22.0% 18.0% 15.0% 12.0% 9.0% 7.0% 7.0% 2.5% 3.0% 3.5% 4.0% 4.5% 4.0% 4.0% 4.0% 4.0% 2.5% 4.0% 4.5% 5.0% 4.5% 4.5% 4.5% 4.0% 4.0% 4.00% 11.45% 75% 25% 22% 18% 13% 7% 5% 4% 75% 75% 25% 22% 18% 13% 7% 5% 25% 22% 18% 13% 7% 5% 4% 4% 26.0% 25.5% 25.0% 26.0% 26.5% 27.0% 27.0% 27.0% 30.0% 29.5% 29.0% 30.0% 30.5% 31.0% 31.0% 31.0% 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 Total Rev $26,974 $58,819 Cost of Revenue R&D -$11,618 -$16,029 -$7,339 -$8,504 SG&A EBITDA -$2,249 -$4,126 $5,768 $30,160 Depreciation -$1,544 -$1,495 Taxable Income $4,224 $28,666 Taxes (21%) -$887 -$6,020 Net Income $3,337 $22,646

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Create a data frame with columns n, p, x, mu, and prob where: n varies from 2 to 100 by twos (so each n value is even); p equals 0.5; x is n/2; mu is the mean of the distribution; prob is P(X = x)...

1 A B D E F G H J K M N 2 3 Date GE 4 5 Monthly Returns 8/1/1997 -0.113772 -0.05414 9/2/1997 0.0881428 0.1005412 HD PG -0.133441 0.0368967 6 10/1/1997 -0.052176 0.0672522 -0.012266 7 8 9 10 11...

For the cash flows and Initial Outlay shown in the table to the right, calculate the payback period.(Remember, you're to calculate the period, not the payback date.) Year Project X Cumulative CF...

Autumn 2021 FIN 350 Capital Budgeting / Valuation Case Due Thursday, Dec 2 This year has been a hot market for IPOs, including Airbnb and recently Dutch Brothers. Valuing a company is basically a big...

Instacart just had its Initial Public Offering ( IPO ) with the shares priced at $ 3 0 to IPO investors. When it opened for trading by the public, it jumped to $ 4 2 before closing at $ 3 3 . 7 0 ....

Page 2 5 . To calculate the price per ( equity ) share, you must divide the total equity value by the number of shares outstanding. Instacart has 3 3 5 million shares outstanding. Autumn 2 0 2 3 FIN...

What would be needed for your DCF model to produce a price of $ 4 2 per share ( the high price on the first day of trading ) ? Specifically, by changing your revenue growth or cost assumptions, find...

Four page, maximum, report on: What is your bid for Plastic Molding Company? Give your valuation of the company using the three valuation approaches: (1) restated book value, (2) current market value...

Is there any way someone can help me with writing a report and write it for me by answering the flowing questions: You should prepare report with those objectives in mindhow well does the published...

This year has been a hot market for IPOs, and Alrbnb was a recent high profile one. Valuing a company is basically a big capital budgeting exercise. Instead of forecasting the cash flows from a...

Scenario : Congratulations! You have been hired by Jennie-Mae Industries a small privately held corporation with diversified business interests and holdings. You will serve as a Special Advisor to...

Consider a firm with an annual net income of $35 million, revenue of $150 million and cost of goods sold of $55 million. If the balance sheet amounts show $5.1 million of inventory and $1,000,000 of...

Calculate the derivative of the following function. y = s i n 5 ( c o s ( 4 x ) ) d y d x =

Kailua Motors is a small manufacturer of specialty electric motors. The company employs 26 production workers and 7 administrative persons. The following procedures are used to process the companys...

Cutthroat Company supplies flies and fishing gear to sporting goods stores and outfitters throughout the western United States. The accounts receivable clerk for Cutthroat prepared the following...

During the 2011 annual accounting period, BSP Company completed the following transactions: (a) On January 1, 2011, purchased a patent for $28,000 cash (estimated useful life, seven years). (b) On...

An average human weighs about 650 N. If two such generic humans each carried 1.0 coulomb of excess charge, one positive and one negative, how far apart would they have to be for the electric...

For several years, Halsey Co.?s sales have been on a ?cash only? basis. On January 1, 2007, however, Halsey Co. began offering credit on terms of n/30. The amount of the adjusting entry to record the...

Can we put that she will be making weekly payroll deductions inthe amount of $52.75 to the housing equalling $211.00 monthly

CP Venture Partners is looking at the possible investment of $ 1 million in an early-stage company (Startco). Given the stage of the investment, CP requires a 40% annual rate of return. The company...

Canton Corporation is a privately owned firm that engages in the production and sale of industrial chemicals, primarily in North America. The firms primary product line consists of organic solvents...

Telecom services are an industry under rapid transformation because telephone, Internet, and television services are being brought together under a common technology. In fall 2006, the telecom...

In 1990, Business Week magazine compiled financial data on the 1,000 companies that had the biggest impact on the U.S. economy. Data from this compilation were presented in Problem 13 of Chapter 8....

Radial keratotomy is a type of refractive surgery in which radial incisions are made in the cornea of myopic (nearsighted) patients in an effort to reduce their myopia. Theoretically, the incisions...

In an analysis of daily soil evaporation (EVAP), Freund (1979) identified the following predictor variables: MAXAT = Maximum daily air temperature MINAT = Minimum daily air temperature AVAT =...