Professional Documents
Culture Documents
Cost of Debt Int (Exhibit 3a) /LT Liabili 0.063743662 Tax Rate Tax Rate 0.438833961 1-Tax Rate 0.561166039 Risk Free Rate April 98 in Exhibit 0.06
Cost of Debt Int (Exhibit 3a) /LT Liabili 0.063743662 Tax Rate Tax Rate 0.438833961 1-Tax Rate 0.561166039 Risk Free Rate April 98 in Exhibit 0.06
063743662
Tax Rate tax rate 0.438833961
1-tax rate 0.561166039
Risk Free Rate April 98 in Exhibit 0.06
D+E
Reinvestment/Nopat
1337860.3 Nopat/D+E
9,097 (3,410) (21,803) (17,002) (16,631)
32,437
###
0.284367
0.088861
0.025269
ASD AMWD MAS BGG
Market Value of Equity 3,502.0 236.3 9,838.8 1,109.3
Total Debt 2,404.0 13.4 1,187.9 259.6
EV 5,906.0 249.7 11,026.7 1,368.9
Sales 6,139.5 327.0 3,945.0 1,327.2
EBITDA 699.3 37.6 838.4 178.3
Cash Flow c 462.5 27.4 553.4 127.2
EBIAT 292.6 17.1 437.3 80.4
EV/Sales 0.96 0.76 2.80 1.03
EV/EBITDA 8.45 6.64 13.15 7.68
EV/Cash Flow 12.77 9.11 19.93 10.76
EV/EBITAT 20.18 14.60 25.22 17.03
1468721.5 3029856.2797
1380326 1737267.015
1111135.7 1550391.2643
1615136.9 1896527.8125
1393830 2053510.5929 1867975.44
246.174938968