EV Equity Value Model

July 12, 2018 | Author: kirihara95 | Category: Convertible Bond, Stocks, Free Cash Flow, Valuation (Finance), Securities (Finance)
Share Embed Donate


Short Description

Sample Excel model to better understand enterprise value and equity value...

Description

Equity Value vs. Enterprise Value Model - Basic Equity Value & Enterprise Value Calculations ($ in Figures As Stated) Equity Value Calculations: Share Price: Basic Shares Outstanding:

Diluted Shares Calculations: $

100.00 10,000

Basic Equity Vaue:

$ 1,000,000

&iuted Shares Outstanding: &iuted Equity Vaue:

1','%0 $ 1, 1,''%,000

Enterprise Value Calculations: &iuted Equity Vaue: +ess: ash  ash-Equiaents: Pus: &e*t: Pus: "nerti*e B"nds: Pus: #"nc"ntr"ing nterests: Pus: Preerred St"c Enterprise Value:

Security a!e: O!ti"ns: "nerti*e B"nds: $otal Dilution: Dilu tion:

Dollar "!ount: # A $ 100,000

Par Value: # A $ 1,000.00

Exercise or Conversion u!#er: Price: %00 $ %0.00 100 $ %0.00

$ 1,''%,000   (%0,000)   100,000   /0,000   '0,000 %'()*'+++

Valuation Metrics and Multiples ($ in Figures As Stated) Metric a!e: 2eenue: EB7&A: EB7: #et nc"9e: neered Free ash F"; (Free ash F"; t" Fir9): +eered Free ash F"; (Free ash F"; t" Equity): Multiple a!e: Enter!rise Vaue  2eenue: Enter!rise Vaue  EB7&A: Enter!rise Vaue  EB7: Equity Vaue  #et nc"9e (P  E): Enter!rise Vaue  FFF: Equity Vaue  FFE:

$

,ear  %00,000 100,000 80,000 40,000 50,000 48,000 ,ear  '.6 < 1/./ < 15.5 < /0.5 < ''.1 < '%.% <

$

,ear ) %%0,000 110,000 88,000 44,000 55,000 %',800 ,ear ) ' .4 < 1'.0 < 1%.1 < '6.8 < '0.1 < '/.' <

$

,ear ( %34,000 118,800 3%,040 46,%'0 61,'80 %6,0'4 ,ear ( '.' < 11.' < 1/.3 < '%.8 < 18.5 < '1.% <

$

,ear  5'/,600 1'4,640 33,63' 43,835 64,844 %3,86% ,ear  ' .1 < 10.5 < 1/./ < '4.5 < 16.6 < '0.% <

$

,ear * 54',411 1'8,48' 10',685 %1,/3/ 66,083 51,561 ,ear * '.1 < 10./ < 1'.3 < '/.8 < 16.' < 13.3 <

 

Dilution: '%0 ',000 )')*+

Equity Value vs. Enterprise Value Model - "dvanced Equity Value & Enterprise Value Calculations ($ in Figures As Stated) Equity Value Calculations: Share Price: Basic Shares Outstanding:

Diluted Shares Calculations: $

100.00 10,000

Basic Equity Vaue:

$ 1,000,000

&iuted Shares Outstanding: &iuted Equity Vaue:

1/,'6% $ 1,/'6,%00

Enterprise Value Calculations: &iuted Equity Vaue: +ess: ash  ash-Equiaents: +ess: Equity nest9ents: +ess: Vaue " #O+s: Pus: &e*t: Pus: "nerti*e B"nds: Pus: "nerti*e Preerred St"c: Pus: #"nc"ntr"ing nterests: Pus: Preerred St"c Pus: nunded Pensi"n O*igati"ns: Pus: a!ita +eases: Pus: 2estructuring +ia*iities: Enterprise Value:

$ 1,/'6,%00   (%0,000)   (10,000)   (%,000)   100,000   /0,000   '0,000   %0,000   /%,000   10,000 %'*+'*++

Security a!e: O!ti"ns: "nerti*e B"nds: "nerti*e Preerred: 2Ss: Per"r9ance Shares: $otal Dilution:

Dollar "!ount: # A $ 100,000 $ %0,000 # A # A

Par Value: # A $ 1,000.00 $ 1,000.00 # A # A

u!#er: %00 100 %0 '00 '00

Valuation Metrics and Multiples ($ in Figures As Stated) Metric a!e: 2eenue: EB7&A: EB7: #et nc"9e: neered Free ash F"; (Free ash F"; t" Fir9): +eered Free ash F"; (Free ash F"; t" Equity): Multiple a!e: Enter!rise Vaue  2eenue:

$

,ear  %00,000 100,000 80,000 40,000 50,000 48,000 ,ear  /.0 <

$

,ear ) %%0,000 110,000 88,000 44,000 55,000 %',800 ,ear ) '.6 <

$

,ear ( %34,000 118,800 3%,040 46,%'0 61,'80 %6,0'4 ,ear ( '.% <

$

,ear  5'/,600 1'4,640 33,63' 43,835 64,844 %3,86% ,ear  '.4 <

$

,ear * 54',411 1'8,48' 10',685 %1,/3/ 66,083 51,561 ,ear * './ <

Exercise or Conversion Price: $ %0.00 $ %0.00 $ 80.00 # A $ 6%.00

Enter!rise Vaue  EB7&A: Enter!rise Vaue  EB7: Equity Vaue  #et nc"9e (P  E): Enter!rise Vaue  FFF: Equity Vaue  FFE:

1%.1 < 18.8 < //.' < '%.1 < '6.6 <

1/.6 < 16.1 < /0.' < ''.8 < '%.1 <

1'.6 < 1%.3 < '6.3 < '1.1 < '/./ <

1'.1 < 1%.1 < '5.5 < '0.1 < ''.' <

11.6 < 14.6 < '%.8 < 13.5 < '1.% <

 

Dilution: '%0 ',000 5'% '00 '00 (')*

View more...

Comments

Copyright ©2017 KUPDF Inc.
SUPPORT KUPDF