This question uses the same data as the previous question, which can be downloaded by clicking here This question uses the same scenario as the previous question, repeated below You are advising HealthRx on a potential sale of its business (a sell side ) You have been assigned the task of performing a comparable company analysis for HealthRx in order to present a reasonable valuation for HealthRx You have compiled all the relevant data in the file we've given you above Including HealthRx in the peer group, what is the per share equity value for HealthRx based on the peer group's median Year 1 EV Revenue multiple 142 08 145 81 151 65 152 27 156 04 Last Twelve Months (LTM) Operating results Year 1 Forecast Calendar Year Diluted shares Share price Net debt Revenues EBITDA Non GAAP EBIT GAAP EPS Revenues EBITDA Non GAAP EBIT GAAP EPS HealthRx 3,934 1 120 5 1201 3 111,223 3 25,343 1 13,013 4 1 87 115,672 2 26,356 8 13,533 9 1 94 Peer 1 6,884 0 113 0 (763 0) 116,525 0 33,792 3 28,385 5 6 53 125,847 0 38,861 1 33,031 9 7 18 Peer 2 7,743 0 101 0 65 0 103,264 0 33,044 5 29,079 1 7 43 116,688 3 47,253 6 38,748 0 7 80 Peer 3 16,960 0 29 0 (550 0) 88,840 0 31,094 0 23,009 6 1 18 95,058 8 41,044 1 28,730 9 1 22 Peer 4 620 5 57 0 155 0 15,140 0 6,813 0 4,701 0 2 06 17,259 6 9,810 7 6,867 5 2 26

The Answer is in the image, click to view ...

Question: This question uses the same data as the previous question, which can be downloaded by clicking here . This question uses the same scenario as

This question uses the same data as the previous question, which can be downloaded by clicking here .

This question uses the same scenario as the previous question, repeated below:

You are advising HealthRx on a potential sale of its business (a "sell side"). You have been assigned the task of performing a comparable company analysis for HealthRx in order to present a reasonable valuation for HealthRx. You have compiled all the relevant data in the file we've given you above.

Including HealthRx in the peer group, what is the per-share equity value for HealthRx based on the peer group's median Year 1 EV/Revenue multiple?

142.08
145.81
151.65
152.27
156.04


				Last Twelve Months (LTM) - Operating results		Year 1 Forecast - Calendar Year
	Diluted shares	Share price	Net debt	Revenues	EBITDA	Non-GAAP EBIT	GAAP EPS	Revenues	EBITDA	Non-GAAP EBIT	GAAP EPS
HealthRx	3,934.1	120.5	1201.3	111,223.3	25,343.1	13,013.4	1.87	115,672.2	26,356.8	13,533.9	1.94
Peer 1	6,884.0	113.0	(763.0)	116,525.0	33,792.3	28,385.5	6.53	125,847.0	38,861.1	33,031.9	7.18
Peer 2	7,743.0	101.0	65.0	103,264.0	33,044.5	29,079.1	7.43	116,688.3	47,253.6	38,748.0	7.80
Peer 3	16,960.0	29.0	(550.0)	88,840.0	31,094.0	23,009.6	1.18	95,058.8	41,044.1	28,730.9	1.22
Peer 4	620.5	57.0	155.0	15,140.0	6,813.0	4,701.0	2.06	17,259.6	9,810.7	6,867.5	2.26

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!

This question uses the same file as the previous question, which can be downloaded by clicking here. Use data from sections 1 & 2 to answer this question. What is the total Uses of Funds in this deal...

Confabulateds reported interest income would be lower if the cost was the same but the par value (in thousands) of: Select one: A. Cathay was 43,000. B. Bugle was 23,000. C. Dumas was 49,000....

Unit 5 Exercise Question 1: Required: What is the basic difference between absorption costing and variable costing? Question 2: Refined Elegance Corp. makes a desk specially designed for personal...

Satellite Data Retrieval, Reference Frames, Numerical and Analytical Orbital Propagation SSD Individual Assignment RMIT University Figure 1: Example errors between a ground truth ephemeris and...

Examine the pricing strategies in the gasoline market. Make sure to address the following topics: In the article, (Mixed) Strategy in Oligopoly Pricing: Evidence from Gasoline Price Cycles Before and...

Please help answer just part f. (in red) for this problem. I will be re-working it before I submit, but I need full guidance to better learn the concepts and how you got to them through Excel....

The resulting bar chart shows that when HMK is the AR Clerk and FKL is the Cash Receipts Clerk, CT is the GL Accounting Clerk for $226,851 of current AR balances. However, there are $25,352 of...

Hi, I am doing a project for derivatives class and I have some questions about a regression and Monte Carlo simulation that I need to come up with. So the goal is to hedge against CDS instruments by...

(a) Verify that the equation y = In(*/y) is an implicit solution of the IVP, ydx = (xy + x)dy y(e) = 1 (b) Solve the IVP (3xy - y?)dx (xy - x?)dy v(-2) = 3 (c) Find the complete solution of the...

S Corporation got a charter granting the right to issue 100000 ordinary shares of Taka 10 par value and 8%, 50000 preferred shares of Taka 50 par value. The following transactions involving the...

Which two bond variables are of major importance in assessing bond price changes ( interest rate risk ) ? Yield to maturity and time to maturity Coupon rate and time to maturity Coupon rate and...

A particle is moving in three dimensions and its position vector is given by; r(t) = (4, 4t + 2, 3t)i + (4, 5t - 2, 3)2 + (3, 3t + 3, 1t)k where r is in meters and t is in seconds. Determine the...