Recalculate Enterprise Value after stock issuance

Hi,

I am trying to pull EV for a company but it is negative because they just did a stock issuance in Q1 2020. I need to do an estimate EV to account for the recent repurchase. (i.e sold 10m shares for $20m)

From my understanding, it would be:

EV=MC-Net Cash

MC=(Shares in Q before purchase+newly issued shares)*current stock price
Net Cash =(Cash in Q before issuance + 90% of funds raised in issuance) - Q before issuance FCF

Would appreciate any insight

 

Sit beatae voluptatem et eum omnis natus. Expedita qui qui illum esse architecto odio.

Non nobis suscipit cumque quibusdam odit. Reiciendis sed aut maiores consectetur voluptatem rerum. Illo beatae rerum distinctio sapiente aut hic. Facere necessitatibus et odio voluptatem. Alias quos harum sequi asperiores. Et eveniet laborum quis ullam dolores.

STONKS

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”