shown below: LULU trades at: Lululemon (all numbers are in millions) 2018 2019 Total Revenue 3,288...

Transcribed Image Text:

shown below: LULU trades at: Lululemon (all numbers are in millions) 2018 2019 Total Revenue 3,288 3,979 Cost of Goods Sold 1,472 1,756 Depreciation 122 162 Selling General and Administrative 1,110 1,334 EBIT 739 963 Interest Expense Net Income 24 65 484 646 Cash and Cash Equivalents Net Receivables Inventory Net Fixed Assets Notes Payable Accounts Payable Long Term Debt Stockholders' Equity 881 294 36 40 405 519 1,429 1,808 270 228 96 80 670 711 1,446 1,952 Number of Shares Outstanding $113.65 per Share in 2019 and using only the information above: a) What is the Price/Earnings Ratio in 2019? b) What is the Market Value of the Enterprise in 2019? c) What is the Enterprise Value/EBITDA Multiple in 2019? 130 131 d) New Balance Corp., also a levered sports apparel business, has the following limited select data (in Millions) Revenues: $2,030 EBITDA: $514 Depreciation: $50 Net Income: $323 Cash: $300 Number of Shares Outstanding: 450 Using one of the multiples calculated above, and only the information given above, what would you expect New Balance's share price to trade at? shown below: LULU trades at: Lululemon (all numbers are in millions) 2018 2019 Total Revenue 3,288 3,979 Cost of Goods Sold 1,472 1,756 Depreciation 122 162 Selling General and Administrative 1,110 1,334 EBIT 739 963 Interest Expense Net Income 24 65 484 646 Cash and Cash Equivalents Net Receivables Inventory Net Fixed Assets Notes Payable Accounts Payable Long Term Debt Stockholders' Equity 881 294 36 40 405 519 1,429 1,808 270 228 96 80 670 711 1,446 1,952 Number of Shares Outstanding $113.65 per Share in 2019 and using only the information above: a) What is the Price/Earnings Ratio in 2019? b) What is the Market Value of the Enterprise in 2019? c) What is the Enterprise Value/EBITDA Multiple in 2019? 130 131 d) New Balance Corp., also a levered sports apparel business, has the following limited select data (in Millions) Revenues: $2,030 EBITDA: $514 Depreciation: $50 Net Income: $323 Cash: $300 Number of Shares Outstanding: 450 Using one of the multiples calculated above, and only the information given above, what would you expect New Balance's share price to trade at?