Here are a couple of fun ones I might ask Analysts this year. Take your shot:
1) Co. has EV/EBITDA of 10x, P/E of 20x, int. exp. of $20M, int. rate of 5.00%, D&A of $20M, Cash of $50M, and mkt cap of $200M, what's company’s tax rate?
2) Co. has eq. val. of $500M, EV/EBITDA 10x, SG&A (no D&A)/Sales10%, D&A/Sales 5%, GM 35%, int. rate 5%, debt $100M, cash $20M, tax 20%. What’s the company’s net inc. mgn?
hardo
1. P/E of 20x so net income is $10m, EV = 200 + (20/.05) - 50 = $550M
EBITDA = $55m - 20(int) - 20(D&A) = EBT = $15m
Tax rate = 5/15 = 33.33%
2. EV = 500 + (100-20) = $580m so EBITDA = $58m
EBITDA Margin = 35 - 10 = 25%, so sales = $232m
EBT = 58 - .05*232(D&A) - 5(int exp) = 41.4
NI = 41.4*(1-.2) = $33.12m
NI % sales = 33.12/232 = 14.28%
(not sure about the second one, but I think the first is correct)
I got the same as you
Excepturi id numquam vitae et quae. Commodi eos asperiores temporibus architecto nam quis. Ab dolor recusandae sequi doloremque aut consectetur praesentium dolore. Consectetur fuga voluptas incidunt vel sed autem.
Quia error et eaque. Molestiae magnam exercitationem vero deleniti. Ullam omnis voluptates consequuntur quaerat eaque magni. Provident hic consequuntur vero voluptatem. Rerum neque et qui ratione et voluptatibus voluptatem est. Enim deleniti molestiae dolorem omnis ipsa.
Enim consequatur quod numquam nobis architecto. Aut ut provident minus quasi autem quis et animi. Recusandae voluptatem ab nulla doloremque. Totam ad quos amet eos quas. Et quo dignissimos incidunt eligendi quaerat voluptatem consequatur debitis. Doloremque est exercitationem aliquam ipsam. Ut ullam vel qui similique voluptatem cumque.
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...