Ask Basic Finance Expert

Assignment - Alternative Valuation Methods

You may do this assignment individually or with one other person.

In this assignment, you use horizon value calculation methods to estimate the current market value of a privately held company.

Select a non-financial company for which financial information is available for several fiscal years. Obtain financial statements for at least the three most recent years. Use the selected company's financial statements, together with other information described, to calculate the values indicated in questions 1-4.

Part 1 - Determining value multiples

Perpetuity based valuation method

1a. Estimate a growth rate for the company. Use any appropriate method, such as the average of several years' growth rates for sales (or total revenue), the average of several years' growth rates in net income (or operating income), or the average dividend growth rate. Specify how you determine the growth rate.

b. Estimate the required return for the company using the capital asset pricing model if beta is available for the company (assume the risk free rate is 2.5% and the expected market return, 12.5%). If beta is not available, use the company's average annual stock return for the last three years as the required return.

Valuation estimated by capitalizing an operating variable

2a. Select an appropriate income statement line item from which to estimate a value multiple for an operating variable. E.g., net income can be used to calculate the price earnings ratio; total revenue to calculate the price to sales ratio; total cash flow to calculate the price to cash flow ratio; and etc.

b. Find the value of the selected operating variable for the most recent year.

c. Find the company's current equity value (market capitalization or price per share * number of shares outstanding).

d. Using 2b and c, calculate the selected value multiple for the public company.

Valuation estimated by capitalizing an asset

3a. Select an appropriate balance sheet line item from which to estimate a value multiple for a non-operating, financial variable. E.g., book value of equity can be used to calculate the price to book value ratio; total assets to calculate the price to total assets ratio; and etc.

b. Find the value of the selected asset for the most recent year.

c. Using 2c and 3b, calculate the selected value multiple for the public company.

Valuation estimated using a non-financial asset

4a. Find the number of employees for the company for the most recent fiscal year.

b. Using 2c and 4a, calculate the price to employee ratio for the selected company.

Part 2 - Determining the value of a privately held company

Assume the value multiples you calculated in part 1 are representative of the entire industry (rather than just the selected company).

5. Estimate the value the privately held company for which the most recent financial statement are attached would have in the market

a. based on valuation using the growing perpetuity method (assuming the required return and growth rate from question 1).

b. using the value multiple for the operating variable calculated in question 2.

c. using the value multiple for a non-operating variable calculated in question 3.

d. using the employee value multiplier calculated in question 4.

6. Briefly discuss the differences in values obtained in question 5 using the different methods, and indicate which estimate(s) of value are likely to be most accurate given the characteristics, the industry, or the principal determinants of value of the firm selected in part 1.

Income Statement (thousands)

Total Revenue

3290

Cost of Revenue

2144

Gross Profit

1146

Operating Expenses


Research Development

220

Selling General and Administrative

538

Non Recurring

11

Others

69

Total Operating Expenses

838

Operating Income or Loss

308

Income from Continuing Operations


Total Other Income/Expenses Net

23

Earnings Before Interest and Taxes

285

Interest Expense

26

Income Before Tax

259

Income Tax Expense

104

Net Income

155

 

Balance Sheet (thousands)

Cash And Cash Equivalents

168

Net Receivables

252

Inventory

207

Other Current Assets

12

Total Current Assets

639

Property Plant and Equipment

1266

Goodwill

321

Intangible Assets

162

Other Assets

130

Total Assets

2518



Accounts Payable

176

Short/Current Long Term Debt

118

Other Current Liabilities

205

Total Current Liabilities

499

Long Term Debt

518

Other Liabilities

26

Deferred Long Term Liability Charges

26

Total Liabilities

1069



Common Stock

838

Retained Earnings

654

Other Stockholder Equity

-43

Total Stockholder Equity

1449

 

Number of employees

18

 

Statement of cash flows (thousands)

Net Income

155

Operating Activities


Depreciation

87

Adjustments To Net Income

51

Changes In Accounts Receivables

12

Changes In Liabilities

-11

Changes In Inventories

4

Changes In Other Operating Activities

-8

Total Cash Flow From Operating Activities

290

Investing Activities


Capital Expenditures

-22

Investments

12

Other Cash flows from Investing Activities

-76

Total Cash Flows From Investing Activities

-86

Financing Activities


Dividends Paid

-128

Sale Purchase of Stock

-100

Net Borrowings

0

Other Cash Flows from Financing Activities

0

Total Cash Flows From Financing Activities

-228

Effect Of Exchange Rate Changes

-12

Change In Cash and Cash Equivalents

-36

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M93131561
  • Price:- $30

Priced at Now at $30, Verified Solution

Have any Question?


Related Questions in Basic Finance

Question utilizing the concepts learned throughout the

Question: Utilizing the concepts learned throughout the course, write a Final Paper on one of the following scenarios: • Option One: You are a consultant with 10 years experience in the health care insurance industry. A ...

Discussion your initial discussion thread is due on day 3

Discussion: Your initial discussion thread is due on Day 3 (Thursday) and you have until Day 7 (Monday) to respond to your classmates. Your grade will reflect both the quality of your initial post and the depth of your r ...

Question financial ratios analysis and comparison

Question: Financial Ratios Analysis and Comparison Paper Prior to completing this assignment, review Chapter 10 and 12 in your course text. You are a mid-level manager in a health care organization and you have been aske ...

Grant technologies needs 300000 to pay its supplier grants

Grant Technologies needs $300,000 to pay its supplier. Grant's bank is offering a 210-day simple interest loan with a quoted interest rate of 11 percent and a 20 percent compensating balance requirement. Assuming there a ...

Franks is looking at a new sausage system with an installed

Franks is looking at a new sausage system with an installed cost of $375,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped ...

Market-value ratios garret industries has a priceearnings

(?Market-value ratios?) Garret Industries has a? price/earnings ratio of 19.46X a. If? Garret's earnings per share is ?$1.65?, what is the price per share of? Garret's stock? b. Using the price per share you found in par ...

You are planning to make annual deposits of 4440 into a

You are planning to make annual deposits of $4,440 into a retirement account that pays 9 percent interest compounded monthly. How large will your account balance be in 32 years?  (Do not round intermediate calculations a ...

One year ago you bought a put option on 125000 euros with

One year ago, you bought a put option on 125,000 euros with an expiration date of one year. You paid a premium on the put option of $.05 per unit. The exercise price was $1.36. Assume that one year ago, the spot rate of ...

Common stock versus warrant investment tom baldwin can

Common stock versus warrant investment Tom Baldwin can invest $6,300 in the common stock or the warrants of Lexington Life Insurance. The common stock is currently selling for $30 per share. Its warrants, which provide f ...

Call optionnbspcarol krebs is considering buying 100 shares

Call option  Carol Krebs is considering buying 100 shares of Sooner Products, Inc., at $62 per share. Because she has read that the firm will probably soon receive certain large orders from abroad, she expects the price ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As