Scribd Logo
Upload

Welcome to Scribd!

  • Soln Value of Share

    Uploaded by

    vroomm
    8 views2 pages
    The document presents financial data for three acquirers and their respective acquisition targets, including enterprise value, EBITDA, and revenue for each. It then calculates the estimated value of one of the targets' shares using two different valuation methods - an EV/EBITDA multiple of 8.33, resulting in a value per share of 168.3, and an EV/Revenue multiple of 2.23, resulting in a value per share of 231.6.

    Original Description:

    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 presents financial data for three acquirers and their respective acquisition targets, including enterprise value, EBITDA, and revenue for each. It then calculates the estimated value of one of the targets' shares using two different valuation methods - an EV/EBITDA multiple of 8.33, resulting in a value per share of 168.3, and an EV/Revenue multiple of 2.23, resulting in a value per share of 231.6.

    Copyright:

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

    Soln Value of Share

    Uploaded by

    vroomm
    The document presents financial data for three acquirers and their respective acquisition targets, including enterprise value, EBITDA, and revenue for each. It then calculates the estimated value of one of the targets' shares using two different valuation methods - an EV/EBITDA multiple of 8.33, resulting in a value per share of 168.3, and an EV/Revenue multiple of 2.23, resulting in a value per share of 231.6.

    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

    Enterprise

    EBIDTA Revenue
    Value
    Acquirer Target
    (Rs. (Rs.
    (Rs. Million
    Million) Million)
    Acquirer 1 Target 1 1750 160 780
    Acquirer 2 Target 2 75 12 40
    Acquirer 3 Target 3 3200 410 1250

    Using EV/EBITDA industry MULTIPLE 8.33

    REVENUE 1130
    EBITDA mar 0.2
    EBITDA 226
    EV 1882.75915
    DEBT 200
    Equity val 1682.75915
    no of sh 10
    Value per share 168.275915

    Estimated value per share 168.3 to 231.6


    EV/EBITDA EV/REV

    10.9375 2.24358974
    6.25 1.875
    7.80487805 2.56
    8.33 2.23 avg

    Using EV/Revenue Multiple 2.23

    1130
    0.2
    226
    2515.60214
    200
    2315.60214
    10
    231.560214

    You might also like