Question: Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity

Question VI. (13 Marks) Using the following table, please answer the

Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity Value (CSMM) Enterprise Value/EBITDA LTM LFY + 1 LFY + 2 Equity Value/Net Income LTM LFY +1 LFY + 2 5 Year Est. EPS CAGR Company (CSMM) Company A $24.89 $3,986 $3,679 8.2x 7.4x 6.8x 14.6x 14.Ix 13.6x 5.0% Company B $17.86 $3,765 $3,321 7.9x 7.6x 7. Ix 14.3x 14.0x 13.7x 4.5% Company C $29.70 $3,687 $3,484 8.IX 7.7x 7.2x 14.4% 14.0x 13.2x Company D $23.45 $3,599 $3,212 10.4x 8.Ox 7.5x 18.2x 14.9x 14.3x 5.3% Company E $19.80 $3,463 $3,145 8.5x 7.9x 7.3x 15.0x 14.5x 14.1x 5.1% Company F $15.23 $3,422 $3.198 7.8% 7.2x 6.7x 14.1x 13.6% 13.0x Mean $3,654 $3,340 8.5x 7.6% 7.1x 15.1x 14.2x 13.7% 4.8% Median $3,643 $3,267 8.2x 7.7x 7.2x 14.5x 14.1x 13.7x 4.9% You have the following information about the company SEESaw which you are trying to value: (amounts in millions) EBITDA Net Income LTM $436.0 $162.1 LFY +1 $475.0 $170.4 LFY +2 $503.0 $183.0 In addition, you know that "SEESaw has Net Debt of $432 million and 95 million shares outstanding. What is SEESaw worth on a per share basis, given the publicly traded comparable company analysis shown above? (13 Marks) Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity Value (CSMM) Enterprise Value/EBITDA LTM LFY + 1 LFY + 2 Equity Value/Net Income LTM LFY +1 LFY + 2 5 Year Est. EPS CAGR Company (CSMM) Company A $24.89 $3,986 $3,679 8.2x 7.4x 6.8x 14.6x 14.Ix 13.6x 5.0% Company B $17.86 $3,765 $3,321 7.9x 7.6x 7. Ix 14.3x 14.0x 13.7x 4.5% Company C $29.70 $3,687 $3,484 8.IX 7.7x 7.2x 14.4% 14.0x 13.2x Company D $23.45 $3,599 $3,212 10.4x 8.Ox 7.5x 18.2x 14.9x 14.3x 5.3% Company E $19.80 $3,463 $3,145 8.5x 7.9x 7.3x 15.0x 14.5x 14.1x 5.1% Company F $15.23 $3,422 $3.198 7.8% 7.2x 6.7x 14.1x 13.6% 13.0x Mean $3,654 $3,340 8.5x 7.6% 7.1x 15.1x 14.2x 13.7% 4.8% Median $3,643 $3,267 8.2x 7.7x 7.2x 14.5x 14.1x 13.7x 4.9% You have the following information about the company SEESaw which you are trying to value: (amounts in millions) EBITDA Net Income LTM $436.0 $162.1 LFY +1 $475.0 $170.4 LFY +2 $503.0 $183.0 In addition, you know that "SEESaw has Net Debt of $432 million and 95 million shares outstanding. What is SEESaw worth on a per share basis, given the publicly traded comparable company analysis shown above? (13 Marks)

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!

Publicly Traded Comparable Company Analysis Confidential Enterprise Equity Stock Price Value Value Enterprise Value/EBITDA Equity Value/Net Income 5 Year Est. Company 11/16/16 (C$MM) (C$MM) LTM LFY +...

please can you explain the Palamon Case, Palamon Caputal Partners/Teamsystem S.P.A PALAMON CAPITAL PARTNERS/TEAMSYSTEM S.P.A. We want to make money by investing in change. -Louis Elson, Managing...

Need stakeholder analysis, swot analysis and pestle analysis for the below case study- Bella Beverages Inc. 1 Bella Beverages Inc. Overview Bella Beverages Inc. (BB) is a Canadian company traded on...

I need help with writhing a financial statement analysis report about Company Sprint Airline. I have attached the documents including the overview of the project and the template of it and example of...

Hello please help me work on the following assignments. I need them on monday ACCT 3331 Topics to know for Exam I Chapter 1 & 2 - Financial Accounting Standards and Conceptual Framework Know the...

Questions: Consider the following share repurchase proposal: Blaine will use $209 million of cash from its balance sheet and $50 million in new debt-bearing interest at the rate of 6.75% to...

For the purposes of this question, you should make the following assumptions (except where noted in the questions below): all tables provided D = 0.2 (both for Media General and the media companies...

ACTIVITY BRIEF FOR ASSESSMENT 1 ACADEMIC YEAR 2021 2022 - TERM I Course MCO105 Data Analysis for Managers (3CH/4ECTS) Instructor Dr. Vasileios Myrthianos Participation in all assessment activities...

Kleen Kar, Inc. Capital Structure. Here is attached the topic. I would like to get the answers of the 6 first questions Capital Structure Policy 9 sh is ar stu ed d vi y re aC s ou ou rc rs e eH w er...

Show that the matrix products A B and B A have the same size if and only if A and B are square matrices of the same size.

A thin spherical shell of mass 4.00 kg and diameter 0.200 m is filled with helium (density = 0.180 kg/m3). It is then released from rest on the bottom of a pool of water that is 4.00 m deep. (a)...

Calculate for 2 0 1 6 TIE Ratio and Cash Coverage Ratio

Questions Q1. Write a Python program to retrieve the first and last colors from the following list: color_list = ["red", "green", "white", "blue", "black") Q2. Given the following dictionary,...

4-30. For as old as he is, Sam Nugent is still one of our most active sales reps.

4-31. We will be opening our new facility sometime this spring.

4-32. After the reception, we were surprised that such a large number attended.