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?
Non autem officia temporibus mollitia dolore. Nobis voluptas temporibus eligendi fugiat voluptatibus. Quia dolorum fugiat magni saepe consequuntur animi voluptatem. Recusandae non voluptatem eos ipsa voluptatum nihil. In et quod voluptas quaerat.
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...