P/E is 20
Rev 2000
Gross Margin 50%
EV/EBITDA 7.5x
Debt 1000
Number of Shares = 100
Interest rate 10%
Operating Expense 500
Above is the all the information I was given.
What is Equity Value?
A)
Is it 2000-1000-500 = 500 (EBIDTA) x 7.5 = 3,750 (Enterprise Value)
3,750 - 1000 = 2,750 Equity Value?? So, stock price being $27.50???
B)
P/E * Net income = Market Cap.
20*(2000-1000-500-100) = 8000.... divide by 100 shares... So $80?
I am lost...
| +2,846 | Bank of America - Juniors Strike to start Monday May 6th | 305 | 2m | |
| +736 | BOFA ALREADY TRYING TO COVER UP THEIR TRACKS | 74 | 1h | |
| +475 | This is a dark day for Wall Street. | 30 | 4h | |
| +162 | Big Layoff at Barclays - 5/1/24 | 87 | 6m | |
| +152 | Analyst at Bofa FIG-Thoughts | 27 | 7m | |
| +120 | “Americans just work harder” | 54 | 1d | |
| +108 | Shame on you, BofA. But also, the industry needs to change. | 16 | 2h | |
| +102 | BofA List | 22 | 3h | |
| +72 | Sleeping on Jefferies??? | 35 | 1d | |
| +68 | Hey WSJ, BBG, CNBC, FT, it's been more than 72 hours that this BofA IBD Associate was reported dead | 5 | 3h |
Career Resources
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
Second equation is lacking both the taxes (40% assumed for simplicity) and other expenses in the net income calculation. A) looks right...
As mentioned above, you've omitted tax from your Net Income calc. You've also omitted excess cash from your EV calculation.
The EV/EBITDA approach is missing existing cash balance. The difference in implied share price could be explained by how much of that per share price is cash in the business.
Tax rate could be whatever, and that would moderate the difference in share price you've calculated.
I'd assume the "debt" is really "net debt" (inclusive of cash impact). The exercise above is high level and if they don't explicitly list cash and the corresponding balance, i imagine they baked it into debt. at which point your calculation in A is correct
I think you are approaching it wrong, you should be getting to one answer only.
The way to go, i think, is:
NI = (Revenue * GrossMargin - Opex - Interest ) * (1 - TaxRate) = (2,000 * (0.5) - 500 - (0.1) * 1,000) * (1-0.4) = 240
Equity Value = Market Cap = NI * P/E = 240 * 20 = 4,800
Share Price = Equity Value / Shares = 48
EV = Equity Value + Net Debt = 4,800 + 1,000 = 5,800
EBITDA = EV / Multiple = 773.3
Now, why do I believe you can't you calculate EBITDA the way you did it? Because you are not told to assume operating expense excludes D&A.
buddy you're wrong asf
Culpa ratione est excepturi est repellat voluptates quae. Libero unde enim aut rerum in dolor. Vel culpa qui minus neque doloremque quae voluptatem sint.
Quam esse temporibus quis veniam sapiente enim ut rerum. Sit molestiae dolorem voluptatum quidem laborum odio.
Ut numquam quaerat cupiditate exercitationem omnis. Vero rem odit dolores odit laboriosam iste corrupti. Consequatur rerum qui architecto. Rerum ipsa distinctio saepe. Id vitae id distinctio voluptas quasi. Mollitia laboriosam dolores dolorem facilis quis voluptates voluptatibus.
Dolor ipsum voluptate quae in eos recusandae aut explicabo. Dicta reiciendis et aliquam molestias molestias veritatis. Sit et temporibus quis quas amet itaque iure. Aut et assumenda recusandae.
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...