Question: Valuation Using Price-to-NOPAT Multiple The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research Corporation. (in
Valuation Using Price-to-NOPAT Multiple
The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research Corporation.
| (in millions) | Applied Materials | KLA Tencor | Lam Research | ||
|---|---|---|---|---|---|
| Company assumed value | - | $20,513 | $26,202 | ||
| Equity assumed value | - | $18,829 | $27,143 | ||
| NOPAT | $3,477 | $ 1,145 | $ 2,342 | ||
| Net income | $3,313 | $ 1,176 | $2,191 | ||
| Net nonoperating obligations (assets) | $(289) | $ 1,684 | $(941) | ||
| Common shares outstanding | 923.8shares | 159.3 shares | 144.5 shares |
a. Compute the price to NOPAT ratio for both KLA Tencor Corporation and Lam Research Corporation.
Round answers to two decimal places, when applicable.
| Price to NOPAT ratio | |
|---|---|
| KLA Tencor | |
| Lam Research |
b. Use KLA Tencor Corporation and Lam Research Corporation as comparables, along with the price to NOPAT ratios from part a, and then estimate for Applied Materials its company intrinsic value, its equity intrinsic value, and its equity intrinsic value per share.
-
Round company and equity intrinsic values to the nearest million.
-
Round equity intrinsic value per share to two decimal places.
| Applied Materials | |||
|---|---|---|---|
| Company intrinsic value | $ million | ||
| Equity intrinsic value | $ million | ||
| Equity intrinsic value per share | $ | ||
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
Study Help