SlideShare a Scribd company logo
1 of 9
Toll Brothers(NYSE: TOL) Industrials Group Lambert Wang
Table of Contents
 Valuation Summary Valuation Summary 52 Week Range: 			$13.55 – 24.30 Discounted Cash Flows: Exit Multiple (EV/EBITDA): 		$12.37 – 15.86 Perpetuity Growth: 		$22.69 – 32.24 Trading Comparables:			[TBA] Valuation Range:$13.55 – 24.30
 Key Valuation Assumptions Key Valuation Assumptions 52 Week Range: P/E			N/A (negative EPS) P/B			1.2x (vs. 1.5x industry) Discounted Cash Flows: Exit Multiple:  		6x EV/EBITDA (Implied terminal growth rate – 2.2%) Perpetuity Growth:  	5.0% terminal growth (Implied EV/EBITDA – 11.3x) WACC:		8.1% (8.7% Cost of Equity, 4.8% Cost of Debt, after-tax) Trading Comparables: Companies: [TBD] [TBD] [TBD]  [TBD] Multiples [median]: EV/Revenue: 		[TBD] EV/EBITDA: 		[TBD] EV/EBIT:		[TBD]
FCF Calculation FCF Calculation
WACC Calculation WACC Calculation
Equity Value Calculation Equity Value Calculation
Sensitivity Analysis Sensitivity Analysis
Industrials Group industrials@gps100.com www.gps100.com

More Related Content

Viewers also liked

FLS Overview
FLS OverviewFLS Overview
FLS Overview
veryseml
 
Spirit of flowserve
Spirit of flowserveSpirit of flowserve
Spirit of flowserve
Jayram B
 
Flowserve Corporation
Flowserve CorporationFlowserve Corporation
Flowserve Corporation
Turley Robert
 
Johnson controls case study
Johnson controls case studyJohnson controls case study
Johnson controls case study
Ram K
 
Cummins Marketing
Cummins MarketingCummins Marketing
Cummins Marketing
Stuart Joy
 

Viewers also liked (20)

New Ideas Industrials
New Ideas   IndustrialsNew Ideas   Industrials
New Ideas Industrials
 
FLS Overview
FLS OverviewFLS Overview
FLS Overview
 
Fls Toehold Proposal
Fls Toehold ProposalFls Toehold Proposal
Fls Toehold Proposal
 
Abels Joyg
Abels JoygAbels Joyg
Abels Joyg
 
Global Leadership India Can Do It Telecom R.Sai Santosh
Global Leadership India Can Do It Telecom   R.Sai SantoshGlobal Leadership India Can Do It Telecom   R.Sai Santosh
Global Leadership India Can Do It Telecom R.Sai Santosh
 
Utx Dcf Overview
Utx Dcf OverviewUtx Dcf Overview
Utx Dcf Overview
 
Spirit of flowserve
Spirit of flowserveSpirit of flowserve
Spirit of flowserve
 
Flowserve Corporation
Flowserve CorporationFlowserve Corporation
Flowserve Corporation
 
Not Your Mother's OCM
Not Your Mother's OCMNot Your Mother's OCM
Not Your Mother's OCM
 
Joy Global
Joy GlobalJoy Global
Joy Global
 
Dale Flowserve Pres
Dale Flowserve PresDale Flowserve Pres
Dale Flowserve Pres
 
Johnson controls case study
Johnson controls case studyJohnson controls case study
Johnson controls case study
 
Cooper industries Case Study
Cooper industries Case StudyCooper industries Case Study
Cooper industries Case Study
 
Fls Final Powerpoint
Fls Final PowerpointFls Final Powerpoint
Fls Final Powerpoint
 
Overview of Siemens Technology-to-Business (TTB) Center - Alessandro Zago Sie...
Overview of Siemens Technology-to-Business (TTB) Center - Alessandro Zago Sie...Overview of Siemens Technology-to-Business (TTB) Center - Alessandro Zago Sie...
Overview of Siemens Technology-to-Business (TTB) Center - Alessandro Zago Sie...
 
Air Liquide Overview 2011
Air Liquide Overview 2011Air Liquide Overview 2011
Air Liquide Overview 2011
 
Johnson Controls: How we empower our executives to tell the brand's story, pr...
Johnson Controls: How we empower our executives to tell the brand's story, pr...Johnson Controls: How we empower our executives to tell the brand's story, pr...
Johnson Controls: How we empower our executives to tell the brand's story, pr...
 
SEN Company Overview
SEN Company OverviewSEN Company Overview
SEN Company Overview
 
Cummins Marketing
Cummins MarketingCummins Marketing
Cummins Marketing
 
Cummins Customer Engineering Presentation
Cummins Customer Engineering PresentationCummins Customer Engineering Presentation
Cummins Customer Engineering Presentation
 

Similar to Tol Valuation Slides V0

Tribke Enterprises collected the following data from its financial r.docx
Tribke Enterprises collected the following data from its financial r.docxTribke Enterprises collected the following data from its financial r.docx
Tribke Enterprises collected the following data from its financial r.docx
nanamonkton
 
1CHAPTER 3Analysis of Financial Statements.docx
1CHAPTER 3Analysis of Financial Statements.docx1CHAPTER 3Analysis of Financial Statements.docx
1CHAPTER 3Analysis of Financial Statements.docx
hyacinthshackley2629
 
[Type text][Type text][Type text]Part 1 Native American’s.docx
[Type text][Type text][Type text]Part 1 Native American’s.docx[Type text][Type text][Type text]Part 1 Native American’s.docx
[Type text][Type text][Type text]Part 1 Native American’s.docx
gerardkortney
 
WSUV_CBA_Presentation
WSUV_CBA_PresentationWSUV_CBA_Presentation
WSUV_CBA_Presentation
Attar Bhangal
 
Presentation- Intel Corp Financial Valuation
Presentation- Intel Corp Financial ValuationPresentation- Intel Corp Financial Valuation
Presentation- Intel Corp Financial Valuation
Thao (Mina) Le
 

Similar to Tol Valuation Slides V0 (20)

Tear Sheet - RBA
Tear Sheet - RBATear Sheet - RBA
Tear Sheet - RBA
 
(4) Leverages (teaching note) (1).pptx
(4) Leverages (teaching note) (1).pptx(4) Leverages (teaching note) (1).pptx
(4) Leverages (teaching note) (1).pptx
 
Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...
 
SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers
 
Analysis of Financial Statements.(Ratio analysis, Du Pont system ,Effects of ...
Analysis of Financial Statements.(Ratio analysis, Du Pont system ,Effects of ...Analysis of Financial Statements.(Ratio analysis, Du Pont system ,Effects of ...
Analysis of Financial Statements.(Ratio analysis, Du Pont system ,Effects of ...
 
Tribke Enterprises collected the following data from its financial r.docx
Tribke Enterprises collected the following data from its financial r.docxTribke Enterprises collected the following data from its financial r.docx
Tribke Enterprises collected the following data from its financial r.docx
 
Aegis060308
Aegis060308Aegis060308
Aegis060308
 
Analysis of financial statements@ bec doms
Analysis of financial statements@ bec domsAnalysis of financial statements@ bec doms
Analysis of financial statements@ bec doms
 
Leverage
LeverageLeverage
Leverage
 
Monetary policy, factor allocation and growth
Monetary policy, factor allocation and growthMonetary policy, factor allocation and growth
Monetary policy, factor allocation and growth
 
1CHAPTER 3Analysis of Financial Statements.docx
1CHAPTER 3Analysis of Financial Statements.docx1CHAPTER 3Analysis of Financial Statements.docx
1CHAPTER 3Analysis of Financial Statements.docx
 
MMS - initiation of equity research report
MMS - initiation of equity research reportMMS - initiation of equity research report
MMS - initiation of equity research report
 
[Type text][Type text][Type text]Part 1 Native American’s.docx
[Type text][Type text][Type text]Part 1 Native American’s.docx[Type text][Type text][Type text]Part 1 Native American’s.docx
[Type text][Type text][Type text]Part 1 Native American’s.docx
 
WSUV_CBA_Presentation
WSUV_CBA_PresentationWSUV_CBA_Presentation
WSUV_CBA_Presentation
 
GDP comparison
GDP comparisonGDP comparison
GDP comparison
 
BREW PP
BREW PPBREW PP
BREW PP
 
MNGT.pdf
MNGT.pdfMNGT.pdf
MNGT.pdf
 
Presentation- Intel Corp Financial Valuation
Presentation- Intel Corp Financial ValuationPresentation- Intel Corp Financial Valuation
Presentation- Intel Corp Financial Valuation
 
BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501
 
BTT - bigger better bolder BT - 20130501
BTT -  bigger better bolder BT - 20130501BTT -  bigger better bolder BT - 20130501
BTT - bigger better bolder BT - 20130501
 

Recently uploaded

Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
amitlee9823
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
allensay1
 
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂EscortCall Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
dlhescort
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 

Recently uploaded (20)

Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
 
PHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation FinalPHX May 2024 Corporate Presentation Final
PHX May 2024 Corporate Presentation Final
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
 
Falcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business Growth
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort ServiceMalegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture concept
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
 
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
 
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂EscortCall Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
Call Girls In Nangloi Rly Metro ꧂…….95996 … 13876 Enjoy ꧂Escort
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLWhitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 

Tol Valuation Slides V0