Scribd Logo
Upload

Welcome to Scribd!

  • Comparable Company Analysis - Airlead

    Uploaded by

    Abhinav Sahani
    16 views2 pages
    The document compares valuation metrics for 5 comparable companies to Airlead. It provides metrics such as enterprise value, debt, equity, and debt-to-equity ratios. Average debt-to-equity ratio is 0.401 and weighted average is 0.455. Valuation ranges for Airlead are also given based on EBITDA, EBIT, and revenue using enterprise value multiples from comparable companies.

    Original Description:

    sdaf

    Original Title

    CCA AVIVA

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document compares valuation metrics for 5 comparable companies to Airlead. It provides metrics such as enterprise value, debt, equity, and debt-to-equity ratios. Average debt-to-equity ratio is 0.401 and weighted average is 0.455. Valuation ranges for Airlead are also given based on EBITDA, EBIT, and revenue using enterprise value multiples from comparable companies.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    16 views2 pages

    Comparable Company Analysis - Airlead

    Uploaded by

    Abhinav Sahani
    The document compares valuation metrics for 5 comparable companies to Airlead. It provides metrics such as enterprise value, debt, equity, and debt-to-equity ratios. Average debt-to-equity ratio is 0.401 and weighted average is 0.455. Valuation ranges for Airlead are also given based on EBITDA, EBIT, and revenue using enterprise value multiples from comparable companies.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Comparable Company

    Equity Debt Debt/Value Value D/E


    Axel Mobile 118497 69130 0.363 190440.771 0.583
    Wills Wireless 189470 79351 0.295 218597.796 0.419
    Agile Moblie 21079 5080 0.194 13994.490 0.241
    Big Mobile 26285 8335 0.241 22961.433 0.317
    Rocky Comm 7360 3268 0.307 9002.755 0.444
    Average 0.401
    Weighted Avg 0.455

    Target Company Valuation

    Valuation using EBITDA Min -1086.72496


    Max 14570.48773
    Valuation using EBIT Min 7074.63094
    Max
    Valuation using Revenue Min
    Max
    arable Company Analysis - Airlead
    Enteprise Value Multiples
    Beta Revenue EBIT EBITDA EV/EBITDA EV/EBIT EV/Revenue
    0.86 43882 11795 16949 11.236 16.146 4.340
    0.89 42684 7020 14099 15.504 31.139 5.121
    1.17 34698 1631 9914 1.412 8.580 0.403
    0.97 38896 6702 12614 1.820 3.426 0.590
    1.13 4064 510 1028 8.758 17.652 2.215
    1.004 7.746 15.389 2.534
    0.907
    Min 1.412 3.426 0.403
    Max 15.504 31.139 5.121
    Median 8.758 16.146 2.215

    You might also like