Professional Documents
Culture Documents
Comparable Companies (NON-FDS)
Comparable Companies (NON-FDS)
Comparable Companies (NON-FDS)
Do not sort the Client Cell Entry Ticker - it is Current Date: 5/3/2019
meant to be placed last to facilitate a
Stock Symbol Name of Company Comments
comparision with your market comps.
Mean: NA NA NA NA NA NA NA NA
Median: NA NA NA NA NA NA NA NA
419058028.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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High $35.44
52 Week Low $18.25
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description Computer Manufacturer
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High $84.00
52 Week Low $28.38
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
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
I. Summary Information
A. Company Name: 0
B. Industry:
C. Description
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
M. LTM EBITDA: NA
0
Convertible Debt / Preferred Stock Table:
###
Convertible Debt: Total # of Shares:
Latest Previous
Adj. EBIT: $ - $ -
(enter footnotes below) Operating Profit:
Latest Previous
Effective Tax Rate: 40.0% 40.0%
CapEx
Interest Expense
52 Week High
52 Week Low
0.000000
k Table:
0.00
Number
of Shares:
0.00
Number
of Shares:
Annual
$ -
Annual
40.0%
$ -
$ -
$ -
Information
Annual
'file:///conversion/tmp/scratch/419058028.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
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
Estimated Cost of Debt
$0.0 0.00%
$0.0 0.00%
$0.0 0.00%
Estimated Cost of Debt
$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)
Median:
$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%
Estimated Cost of Debt