Comparable Companies (NON-FDS)

BT Wolfensohn Market Comparison Spreadsheet
Once you have entered the Stock Tickers you

should go to the Reorder Page and sort the data Name of Project: XXX
by Company Name. This will feed the data into Name of Output Sheet: XXX
the Output Sheet alphabetically. Amount of $ Displayed: $ millions
Do not sort the Client Cell Entry Ticker - it is Current Date: 5/6/2017
meant to be placed last to facilitate a
Stock Symbol Name of Company Comments
comparision with your market comps.
Macro Control Area
Designed by John P. Burns

Analyst - 98.12.15
Client Cell Entry

Project XXX Once you have entered the Stock Tickers, you should select the columns (E through AH) and
rows (11 through 59) with information - then go to Data, Sort and sort by row 12 (Company
Names), in descending order. Then sort just those columns with information in ascending
order. This will feed the data into the Output Sheet alphabetically.
0 Number of Comparable Companies
OFFSET Description 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 MEDIAN

1 Company Name 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2 Fiscal Year Ending 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899 12/30/1899
3 LTM Date 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99 12/30/99
4 Share Price NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
5 Shares Outstanding NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
6 Equity Value NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
7 TEV NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
8 LTM Revenues NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
9 LTM EBITDA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
10 LTM EBIT NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
11 LTM Net Income NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
12 FY 1E EPS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
13 FY 2E EPS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
14 FY 3E EPS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
15 Book Value NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
16 TEV/LTM Revenues NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
17 TEV/LTM EBITDA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
18 TEV/LTM EBIT NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
19 Equity Value/LTM Net Income NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
20 Price to FY1 EPS NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
23 Equity Value/Book Value NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
24 Update Financials 1 Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K Check for New 10K
25 Update Financials 2 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info 10K Latest Info
26 EBIT Margin (LTM) #VALUE!
27 EBITDA Margin (LTM) #VALUE!
28 Net Income Margin (LTM) #VALUE!
29 Discount/Premium to Book NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
30 Minority Interest $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
31 Net Debt $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
32 Total Debt $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
33 Effective Tax Rate (LTM) 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0%
34 Fiscal Year Tax Rate 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0% 40.0%
35 52 Week High $35.44 $53.47 $84.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
36 52 Week Low $18.25 $31.38 $28.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
37 % Off From 52 Week High NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
38 Total Assets NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA
39 Debt-to-Capital (Book) NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
40 Net Debt-to-Capital (Book) NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
41 Debt-to-Capital (Market) NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
42 Net Debt-to-Capital (Market) NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
43 LTM Interest Expense NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
44 LTM CapEx NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
45 LTM Debt / EBITDA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
46 LTM Net Debt / EBITDA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
47 LTM EBITDA / Interest Expense NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA #VALUE!
48 LTM (EBITDA-CapEx) / Interest NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM NM #VALUE!
Net Debt excludes Minority Interest in Debt Ratios

Comparable Company Analysis -- XXX
(in $ millions, except per share data)
Market Value as a Multiple of:

LTM Date Share Price Equity TEV Value as a Multiple of: LTM Net FY 1E FY 2E FY 3E Book
Company Name As of 5/6/2017 Value TEV LTM Revenues LTM EBITDA LTM EBIT Income EPS EPS EPS Value
0 12/30/99 NA NA NA NA NA NA NA $0.00 $0.00 $0.00 NA

NA NA NA NA NM NM NM NA
0 12/30/99 NA NA NA NA NA NA NA 0.00 0.00 0.00 NA

0 12/30/99 NA NA NA NA NA NA NA 0.00 0.00 0.00 NA

High: 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

Low: 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Mean: NA NA NA NA NA NA NA NA
Median: NA NA NA NA NA NA NA NA
354021127.xlsOutput
A B C D E F G H I J K L M N O P Q R
1 NA
2 Check for New 10K
3 10K Latest Info
4 I. Summary Information Options Table - Treasury Stock Method:
5 A. Company Name: 0 0
6 B. Industry: Number of Shares: 0.000000 Net New Shares: 0.000000
7 C. Description (in millions) (in millions)
8 D. Fiscal Year End:
9 E. Latest Quarter:
10 F. Previous Quarter:
11 G. FY1 Median Est. EPS Number of Options Weighted Price Excercise Proceeds Stock Buyback
12 H. FY2 Median Est. EPS ### 0
13 I. FY3 Median Est. EPS ### 0
14 0
15 0
16 J. LT I/B/E/S EPS Growth Rate: NA 0
17 0
18 II. Equity Value 0
19 A. Current Shares Outstanding: NA 0
20 (Fully Diluted: 0-No,1-Yes) Convertible Debt / Preferred Stock Table:
21 B. Current Share Price: NA ###
22 C. Market Value of Equity: NA Convertible Debt: Total # of Shares: 0.00
23
24 III. Total Enterprise Value: Bal. Sht Amt. Number
25 A. Short-term debt: (in millions) Convert Price: of Shares: Excercise Proceeds Stock Buyback
26 B. Long-term debt:
27 C. Minority Interest:
28 D. Preferred Stock:
29 E. Total Debt Outstanding: $ -
30 F. Less: Cash and Equivalents:
31 G. Net Debt (E-F): $ - Preferred Stock: Total # of Shares: 0.00
32 H. Market Value of Equity: NA
33 I. Total Enterprise Value (G+H): NA Bal. Sht Amt. Number
34 (in millions) Convert Price: of Shares: Excercise Proceeds Stock Buyback
35 IV. Financial Data
36 A. Latest Fiscal Year End Revenues:
37 B. Plus: Latest Revenues:
38 C. Less: Prior Revenues:
39 D. LTM Revenues: NA
40 Latest Previous Annual
41 E. Latest Fiscal Year End EBIT: $ -
42 F. Plus: Latest EBIT: $ - Adj. EBIT: $ - $ - $ -
43 G. Less: Prior EBIT: $ - (enter footnotes below) Operating Profit:
44 H. LTM EBIT: NA
45
46 I. Latest Fiscal Year End D&A:
47 J. Plus: Latest D&A:
48 K. Less: Prior D&A:
49 L. LTM D&A: $ -
50
51 M. LTM EBITDA: NA
52
53 N. Latest Fiscal Year Net Income: $ -
54 O. Plus: Latest Net Income: $ -
55 P. Less: Prior Net Income: $ - Latest Previous Annual
56 Q. LTM Net Income: NA Effective Tax Rate: 40.0% 40.0% 40.0%
57
58 R. Latest Book Value of Common Equity: NA Adj. Net Income: $ - $ - $ -
59 S. Amount of Total Assets: NA Income from Ops:
60 V. Multiples Tax Effect: $ - $ - $ -
61 A. TEV/LTM Revenues: NA Sum of Extra: $ - $ - $ -
62 B. TEV/LTM EBITDA: NA
63 C. TEV/LTM EBIT: NA Note: Don't forget to add
64 D. Equity Value/LTM Net Income: NA the extraordinary back
65 E. Price to FY1 Est. EPS NA for Net Income when
66 F. Price to FY2 Est. EPS NA backing out for EBIT -
67 G. Price to FY3 Est. EPS NA be careful not to back out
68 H. Equity Value/Book Value: NA in EBIT any extraordinaries
69 Footnotes: that affect only Net Income !
70 0
71 0
72 0
73 0
74 0
75 0 Other Financial Information
76 0 Latest Previous Annual LTM
77 0
78 0 CapEx NA
79 0 Interest Expense NA
80 52 Week High $53.47
81 52 Week Low $31.38
82
83 Segment Financials by Sales
84 Division Sales Percentage
85
86
87
88
89
90
91 Total Firm Sales $0.0 0.0%
NA
Check for New 10K
10K Latest Info
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description Computer Manufacturing
D. Fiscal Year End:
E. Latest Quarter:
F. Previous Quarter:
G. FY1 Median Est. EPS
H. FY2 Median Est. EPS
I. FY3 Median Est. EPS
J. LT I/B/E/S EPS Growth Rate:
II. Equity Value

A. Current Shares Outstanding: NA
(Fully Diluted: 0-No,1-Yes)
B. Current Share Price: NA
C. Market Value of Equity: NA
III. Total Enterprise Value:

A. Short-term debt:
B. Long-term debt:
C. Minority Interest:
D. Preferred Stock:
E. Total Debt Outstanding: $ -
F. Less: Cash and Equivalents:
G. Net Debt (E-F): $ -
H. Market Value of Equity: NA
I. Total Enterprise Value (G+H): NA
IV. Financial Data

A. Latest Fiscal Year End Revenues:
B. Plus: Latest Revenues:
C. Less: Prior Revenues:
D. LTM Revenues: NA
E. Latest Fiscal Year End EBIT: $ -

F. Plus: Latest EBIT: $ -
G. Less: Prior EBIT: $ -
H. LTM EBIT: NA
I. Latest Fiscal Year End D&A:

J. Plus: Latest D&A:
K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA
N. Latest Fiscal Year Net Income: $ -

O. Plus: Latest Net Income: $ -
P. Less: Prior Net Income: $ -
Q. LTM Net Income: NA
R. Latest Book Value of Common Equity: NA

S. Amount of Total Assets: NA
V. Multiples
A. TEV/LTM Revenues: NA
B. TEV/LTM EBITDA: NA
C. TEV/LTM EBIT: NA
D. Equity Value/LTM Net Income: NA
E. Price to FY1 Est. EPS NA
F. Price to FY2 Est. EPS NA
G. Price to FY3 Est. EPS NA
H. Equity Value/Book Value: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
Options Table - Treasury Stock Method:
0
Number of Shares: 0.000000 Net New Shares:
(in millions) (in millions)
Number of Options Weighted Price

###
###
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Bal. Sht Amt.

(in millions) Convert Price:
Preferred Stock: Total # of Shares:
Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
Adj. Net Income: $ - $ -

Income from Ops:
Tax Effect: $ - $ -
Sum of Extra: $ - $ -
Note: Don't forget to add

the extraordinary back
for Net Income when
backing out for EBIT -
be careful not to back out
in EBIT any extraordinaries
that affect only Net Income !
Other Financial Information

Latest Previous
CapEx
Interest Expense
52 Week High $35.44
52 Week Low $18.25
Segment Financials by Sales

Division Sales Percentage
Total Firm Sales $0.0 0.0%

ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
NA
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description Computer Manufacturer
D. Fiscal Year End:
E. Latest Quarter:
J. LT I/B/E/S EPS Growth Rate: NA
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High $84.00
52 Week Low $28.38


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Comparable Company Analysis
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA


V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
s

0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
NA
Check for New 10K
10K Latest Info
A. Company Name: 0
B. Industry:
C. Description
D. Fiscal Year End:
E. Latest Quarter:
II. Equity Value


A. Short-term debt:
B. Long-term debt:
D. Preferred Stock:
IV. Financial Data

D. LTM Revenues: NA

H. LTM EBIT: NA

K. Less: Prior D&A:
L. LTM D&A: $ -
M. LTM EBITDA: NA

V. Multiples
C. TEV/LTM EBIT: NA
Footnotes:
0
0
0
0
0
0
0
0
0
0
0

###
###
0
###
Bal. Sht Amt.

Bal. Sht Amt.

Latest Previous
Adj. EBIT: $ - $ -
Latest Previous

Income from Ops:
Tax Effect: $ - $ -

for Net Income when

Latest Previous
CapEx
Interest Expense
52 Week High
52 Week Low


ethod:
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
'file:///var/www/apps/conversion/tmp/scratch_2/354021127.xls'#$WACC
Input Variables
4.64% Market Risk Premium 1 (1=Market Value of Equity, 0=Boo
5.56% Risk Free Rate 40.0% Assumed Effective Tax Rate
S&P 500 Index Used In Beta Calc 0 (1=Corporate Tax, 0=Assumed Ta
02/28/99 Date of MRP (Alcar) 1 (1=Market Value of Debt, 0=Book
W
Beta Calculation Source
Company Name Ticker Bloomberg FactSet
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
0 NA
Estimated Cost of Debt
Debt Description Amount Rate
Short-term bank debt

7.5% debentures
8.875% debentures
8.125% debentures
8.375% debentures
7.125% debentures
6.25% notes
6.95% debentures
Zero Coupon debt
6.75% debentures
7% debentures
10.25% debentures
Industrial Bonds
$0.0 0.00%
$0.0 0.00%

$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
(1=Market Value of Equity, 0=Book Value of Equity)
Assumed Effective Tax Rate
(1=Corporate Tax, 0=Assumed Tax Rate)
(1=Market Value of Debt, 0=Book Value of Debt)
Weighted Average Cost of Capital (in thousands)

a Calculation Source Asset Shares 42861.013 Market
Alcar Barra Median Beta Out. Price Value
Median:
Total Debt Tables (Source: 10-K)

Wtd. Rate Debt Description Amount Rate Wtd. Rate
0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%

0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%

0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%
0.00% $0.0 0.00% 0.00%

0.00% $0.0 0.00% 0.00%

Total Tax Debt/ Cost of
Debt Rate Total Cap. Debt Equity WACC
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
0.00%
Debt Description Amount Rate Wtd. Rate
$0.0 0.00% 0.00%
$0.0 0.00% 0.00%

$0.0 0.00% 0.00%
$0.0 0.00% 0.00%
$0.0 0.00% 0.00%
$0.0 0.00% 0.00%

$0.0 0.00% 0.00%
$0.0 0.00% 0.00%
$0.0 0.00% 0.00%

$0.0 0.00% 0.00%

Comparable Companies (NON-FDS)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Comparable Companies (NON-FDS)

Uploaded by

Copyright:

Available Formats

BT Wolfensohn Market Comparison Spreadsheet

Once you have entered the Stock Tickers you

Macro Control Area

Designed by John P. Burns

Client Cell Entry

0 Number of Comparable Companies

OFFSET Description 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 MEDIAN

Net Debt excludes Minority Interest in Debt Ratios

Market Value as a Multiple of:

0 12/30/99 NA NA NA NA NA NA NA $0.00 $0.00 $0.00 NA

0 12/30/99 NA NA NA NA NA NA NA 0.00 0.00 0.00 NA

0 12/30/99 NA NA NA NA NA NA NA 0.00 0.00 0.00 NA

High: 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

J. LT I/B/E/S EPS Growth Rate:

II. Equity Value

III. Total Enterprise Value:

IV. Financial Data

E. Latest Fiscal Year End EBIT: $ -

I. Latest Fiscal Year End D&A:

N. Latest Fiscal Year Net Income: $ -

R. Latest Book Value of Common Equity: NA

Number of Options Weighted Price

Bal. Sht Amt.

Preferred Stock: Total # of Shares:

Bal. Sht Amt.

Adj. Net Income: $ - $ -

Note: Don't forget to add

Other Financial Information

Segment Financials by Sales

Total Firm Sales $0.0 0.0%

J. LT I/B/E/S EPS Growth Rate: NA

II. Equity Value

III. Total Enterprise Value:

IV. Financial Data

E. Latest Fiscal Year End EBIT: $ -

I. Latest Fiscal Year End D&A:

R. Latest Book Value of Common Equity: NA

Number of Options Weighted Price

Bal. Sht Amt.

Preferred Stock: Total # of Shares:

Bal. Sht Amt.

Adj. Net Income: $ - $ -

Note: Don't forget to add

Other Financial Information

Segment Financials by Sales

Total Firm Sales $0.0 0.0%

J. LT I/B/E/S EPS Growth Rate: NA

II. Equity Value

III. Total Enterprise Value:

IV. Financial Data

E. Latest Fiscal Year End EBIT: $ -

I. Latest Fiscal Year End D&A:

R. Latest Book Value of Common Equity: NA

Options Table - Treasury Stock Method:

Number of Options Weighted Price

Bal. Sht Amt.

Preferred Stock: Total # of Shares:

Bal. Sht Amt.

Adj. Net Income: $ - $ -

Note: Don't forget to add

Other Financial Information

Segment Financials by Sales

Total Firm Sales $0.0 0.0%

J. LT I/B/E/S EPS Growth Rate: NA