Hi monkeys
Just came across an interesting accounting case study incl. NCI/minority and treatment of investment associates for EV/EqV bridge and valuation metrics
Assuming:
- Consolidated EBITDA: 130m (o/w EBITDA generated from minority shareholders having 49%)
- Associate investments income: 10m
- Minority interest: 5m
- Net income: 66.5m (already deduction of minority interest).
B/S entry:
- Associates: 100m
- equity attributable to minority shareholders:: 60m
Case study is asking: calculating relevant valuation multiple for NCI + associates using BV on B/S.
Would it be:
- Associates: 100/10=10x
- NCI: 60/5=12x?
And for the EV/EqV bridge: deduct the associate investment of 10m (form of cash/non-core?) and add-up and NCI (BV) of 60m to the bridge?
EV/EBITDA would be: EV (incl. 60m NCI, deduct 100m) / 130m
P/E : Market cap (share price x option) / 66.5m -> no deduction needed as NI has been already adjusted above
What about the 13m EBITDA , bit confused here.
Many thanks!
Fix:
For the NCI valuation - would it be:
- 60m (NCI) / 0.49% (NCI share) = Market cap of minority 122m
- 5m (NCI income) / 0.49% (NCI share) = 10
-> Multiple: 122/10m?
Vel eligendi sapiente expedita praesentium voluptates distinctio. Voluptatem natus repudiandae eligendi suscipit. Ut corrupti error est. Corrupti ut quis autem ullam.
Velit tempore enim aut ad earum aut officia. Non illum vero minima ut.
Quia necessitatibus et expedita quia perspiciatis. Assumenda consequatur maiores ab quidem vel consequatur. Voluptatum fugiat architecto nemo qui id excepturi ab. Dolorum quia cumque quaerat nihil provident.
Nesciunt reprehenderit enim enim et numquam illo. Eos et illum ipsum quo molestias iste. Qui sequi officia labore et voluptas. Ut rerum ab maxime in qui. Perferendis quisquam aut a blanditiis.
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...