Scribd Logo
Încărcați

Bine ați venit la Scribd!

  • Mutliples Valuation - Teuer

    Încărcat de

    Chiranshu Kumar
    501 vizualizări4 pagini
    The document contains financial data for 9 companies including enterprise value, revenue, net income, and cash flow from operations. It averages and compares these metrics across companies. Key metrics included are average enterprise value of $1.2 billion, average revenue of $1.2 billion, average adjusted net income of $60.8 million, and average cash flow from operations of $22.9 million. Ratios such as EV/Revenue, EV/Adjusted Net Income, and EV/CFA are also provided for comparison across companies.

    Descriere originală:

    teuer furniture part b analysis

    Drepturi de autor

    © © All Rights Reserved

    Formate disponibile

    XLSX, PDF, TXT sau citiți online pe Scribd

    Vi se pare util acest document?

    Este necorespunzător acest conținut?

    Raportați acest document
    The document contains financial data for 9 companies including enterprise value, revenue, net income, and cash flow from operations. It averages and compares these metrics across companies. Key metrics included are average enterprise value of $1.2 billion, average revenue of $1.2 billion, average adjusted net income of $60.8 million, and average cash flow from operations of $22.9 million. Ratios such as EV/Revenue, EV/Adjusted Net Income, and EV/CFA are also provided for comparison across companies.

    Drepturi de autor:

    © All Rights Reserved
    Descărcați ca XLSX, PDF, TXT sau citiți online pe Scribd
    Indicator pentru conținut neadecvat
    501 vizualizări4 pagini

    Mutliples Valuation - Teuer

    Încărcat de

    Chiranshu Kumar
    The document contains financial data for 9 companies including enterprise value, revenue, net income, and cash flow from operations. It averages and compares these metrics across companies. Key metrics included are average enterprise value of $1.2 billion, average revenue of $1.2 billion, average adjusted net income of $60.8 million, and average cash flow from operations of $22.9 million. Ratios such as EV/Revenue, EV/Adjusted Net Income, and EV/CFA are also provided for comparison across companies.

    Drepturi de autor:

    © All Rights Reserved
    Descărcați ca XLSX, PDF, TXT sau citiți online pe Scribd
    Indicator pentru conținut neadecvat
    din 4

    Company

    BSET
    ETH
    FBN
    HVT
    LZB
    RN
    STLY
    TPX
    WSM
    Average
    Median
    Financial Data
    FY 2012 Revenue
    Discount for Private Co.
    EV
    Net debt
    Market cap
    Shares O/S (Mn)
    Price per share

    EV ($ Mn)
    $112.58
    $638.90
    $152.80
    $328.70
    $658.80
    $2,814.20
    $29.60
    $2,350.70
    $3,858.70
    $1,216.11
    $638.90

    $148.12
    10.0%
    $223.37
    $223.37
    9.9
    $22.56

    FY 2012 Revenue ($ Mn)


    $269.67
    $729.37
    $1,072.32
    $670.37
    $1,231.68
    $1,193.05
    $98.57
    $1,402.90
    $4,042.87
    $1,190.09
    $1,072.32

    Average sales growth


    (4 years)
    -1.01%
    -5.30%
    -10.69%
    -0.34%
    -3.72%
    47.26%
    -18.30%
    12.45%
    5.00%

    Ev/Revenue

    2.36x
    1.68x
    0.95x
    1.66x
    1.68x

    Company
    BSET
    ETH
    FBN
    HVT
    LZB
    RN
    STLY
    TPX
    WSM
    Average
    Median
    80th percentile
    Teuer
    2012 Adjusted net
    income
    EV
    Less: net debt
    Market cap
    Shares O/s(Mn)
    Price per share

    EV ($ Mn)
    $112.58
    $638.90
    $152.80
    $328.70
    $658.80
    $2,814.20
    $29.60
    $2,350.70
    $3,858.70
    $1,216.11
    $638.90
    $2,536.10

    $26.10
    $530.28
    $530.28
    9.9
    $53.56

    FY 2012 Adjusted
    net income($ Mn)
    $14.50
    $59.90
    ($25.80)
    $14.80
    $66.00
    $43.10
    ($5.50)
    $115.70
    $264.40
    $60.79
    $43.10
    $85.88

    EV/Adjusted Net
    Income
    7.76x
    10.67x
    NM
    22.21x
    9.98x
    NM
    NM
    20.32x
    14.59x
    14.26x
    12.63x
    20.32x

    Company
    BSET
    ETH
    FBN
    HVT
    LZB
    RN
    STLY
    TPX
    WSM
    Average
    Median

    EV ($ Mn)
    $112.58
    $638.90
    $152.80
    $328.70
    $658.80
    $2,814.20
    $29.60
    $2,350.70
    $3,858.70
    $1,216.11
    $638.90

    Teuer
    2012 CFA($Mn)
    EV
    Less: net debt
    Market cap
    Shares O/s(Mn)
    Price per share

    $17.00
    $392.10
    $392.10
    9.9
    $39.61

    FY 2012
    CFA
    ($ Mn)
    ($13.80)
    $27.70
    ($5.80)
    $15.70
    $72.50
    ($173.80)
    $60.80
    $88.70
    $134.10
    $22.90
    $27.70

    EV/Adjusted
    Net Income
    NM
    23.06x
    NM
    20.94x
    9.09x
    NM
    NM
    26.50x
    28.77x
    21.67x
    23.06x

    S-ar putea să vă placă și