the value of company’s equity using P/E and P/BV ratios – help needed
Hello,
I have the following task to solve.
I came up with two solutions.
Which one is correct?
Or maybe is there another one?
I am waitng for your comments, thank you in advance for your support.
Calculate the value of company’s equity using P/E and P/BV ratios.
Use trailing version of P/E indicator.
Assume that peer group was thoroughly chosen and adjusted.
Formula needed for calculations as below:
Market value of equity = (P/Epeers) x adj. Net Earnings + Market value of non-operating assets
Market value of equity = (P/BVpeers) x equity book value (operating activity) + Market value of non-operating assets
Peer group multipliers:
P/BV 1.5x
Trailing P/E 11.0x
Company information:
Last year net earnings – $5.5 million
Expected annual profit growth rate – 5%
Current equity book value – $44 million
Non-operating real estate book value – $4 million
Non-operating real estate market value – $7 million
the value of company’s equity using P/E ratio:
Solution 1
Market value of equity = (P/Epeers)) x equity book value (operating activity) + Market value of non-operating assets
so Trailing P/E 11.0x X Last year net earnings $5 500 000 + Non-operating real estate market value $7 000 000 = $67 500 000
The value of company’s equity using P/E ratio is: $67 500 000
OR
Solution 2
Market value of equity = (P/Epeers) x adj. Net Earnings* + Market value of non-operating assets
*adj. Net Earnings = Last year net earnings + Expected annual profit growth rate so Trailing P/E 11.0x X (Last year net earnings $5 500 000 X (1+0,05) ) + Non-operating real estate market value $7 000 000 = $70 525 000The value of company’s equity using P/E ratio is: $70 525 000
the value of company’s equity using P/B ratio:
Market value of equity = (P/BVpeers) x equity book value (operating activity) + Market value of non-operating assets so P/BV 1,5 x (Current equity book value - $44 000 000 - Non-operating real estate book value $4 000 000) + Non-operating real estate market value $7 000 000 = $67 00 000
The value of company’s equity using P/BV ratio is: $67 00 000
Accusamus omnis est sapiente et. Earum totam dicta ipsam eos. Sapiente laudantium dolorem corporis velit consequuntur. Est non inventore iusto possimus voluptatum qui.
Molestias reiciendis nostrum dolorum velit tenetur ipsa ut. Culpa voluptates nulla quae et debitis possimus et nesciunt. Maiores exercitationem consequuntur nihil maiores odio libero. Nemo rerum ea perferendis accusantium culpa odio cum. Qui ut magni repudiandae. Dolor unde iste omnis sit et in. Nobis culpa rerum nostrum quia numquam.
Fugit porro eum iure nihil aspernatur veniam. Temporibus ad aspernatur quis in. Est est ipsa alias amet cum. Cum omnis maxime voluptas deleniti totam. Incidunt nihil magnam quod sed. Eum voluptatibus placeat illum ab aut doloribus odit.
Possimus ut pariatur quidem facilis. Deleniti et eos est a. Dolor atque soluta aperiam sunt voluptatum. Rerum officiis ut exercitationem veritatis.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...