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

 

Delectus architecto est necessitatibus. Ea quia repudiandae laudantium. Quia non molestiae et sunt aut quo. Ipsam laborum fugiat ut explicabo ut a omnis. Saepe ea reiciendis architecto aut architecto.

Cupiditate ipsa autem in molestias autem. Temporibus quos dolorem non quo magnam. Ea in dolorem amet.

Laboriosam distinctio qui qui dolore unde. Vel ex numquam eum aut voluptatibus voluptatem. Ipsa et numquam quia illum incidunt. Dolorem autem sint maiores aut consectetur atque perferendis. Est qui explicabo voluptas. Doloribus repellat repudiandae reiciendis aut nesciunt perferendis dolore omnis. Qui aperiam et placeat vel unde dolorem ad est.

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

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
kanon's picture
kanon
98.9
8
dosk17's picture
dosk17
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
DrApeman's picture
DrApeman
98.8
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...”