Valuation Scenarios

•Télécharger en tant que XLS, PDF•

0 j'aime•290 vues

ukabuka

Économie & finance Développement personnel Business

Rs. Nos. Rs. Mln
Price Shares Equity Debt Cash
Educomp 4,286.35 17,313,157 74,210 3,672 543
Everonn 396.40 15,120,400 5,994 485 86
Edserv Softsyst 79.95 12,006,000 960 9 2

TARAhaat FY18 529 - 40
FY11
Current Case - Current Valuation: DCF, Future Valuation: Trailing Multiples
Enterprise Value (Exit) USD mln 529
Stake (Entry) % 11.70%
Value Of Stake (Exit) USD mln 61.884
Initial Investment (Entry) USD mln 3.553
CAGR % 42.93% 17.42

Modified Case - Current Valuation: Trailing Multiples, Future Valuation: Trailing Multiples
Enterprise Value (Exit) USD mln 569
Enterprise Value (Entry) USD mln 18
Stake (Entry) % 19.89%
Value Of Stake (Exit) USD mln 113.125
Initial Investment (Entry) USD mln 3.553
CAGR % 54.12% 31.84

Multi-year Exit Scenario
FY16 FY17 FY18
x Rev 10.39
Revenue (USD mln) 37 52 68
EV (USD mln) 384 538 710
Stake 11.70% 11.70% 11.70%
Investor Stake (USD mln) 45 63 83
Investment $ 3.553 3.553 3.553
CAGR 66% 78% 88%

FY09 FY09 FY09 FY09 FY09
Mln Rs. Mln Multiples
EV Revenue EBIDTA NP Revenue EBIDTA
77,339 6,371 3,111 1,403 12.14 24.86
6,393 1,447 512 221 4.42 12.48
967 84 51 37 11.44 18.91
Mean 9.33 18.75
Median 11.44 18.91
569 63 26 17 592 491
17.87 1.72 726 495

ing Multiples

FY09
Multiples
NP
55.11
28.95
26.19
36.75
28.95
620
489

Contenu connexe

Tendances

June 2010 Montgomery County Market SharePrudential Fox & Roach, Realtors

June 2010 Philadelphia County Market SharePrudential Fox & Roach, Realtors

January 2010 Montgomery County Market SharePrudential Fox & Roach, Realtors

December 2009 Montgomery County Market SharePrudential Fox & Roach, Realtors

Dividend Weekly 50 2012 By http://long-term-investments.blogspot.comDividend Yield

2010 March Chester County Market Share AnalysisPrudential Fox & Roach, Realtors

Dividend weekly 04 2013 By http://long-term-investments.blogspot.comDividend Yield

DAILY EQUTY REPORT BY EPIC RESEARCH-14 June 2012Epic Research Limited

April Chester County Market SharePrudential Fox & Roach, Realtors

Dividend weekly 13 2013 By http://long-term-investments.blogspot.comDividend Yield

June 2010 Philadelphia County Market Share AnalysisPrudential Fox & Roach, Realtors

Dividend weekly 11 2013 By http://long-term-investments.blogspot.comDividend Yield

2010 Feburary Bucks County Market SharePrudential Fox & Roach, Realtors

July 2009 Montgomery County PA Homes for sale - Market SharePrudential Fox & Roach, Realtors

Dividend Weekly 44/2012 By http://long-term-investments.blogspot.com/Dividend Yield

Dividend weekly 02 2013 By http://long-term-investments.blogspot.comDividend Yield

2010 February Philadelphia County Market SharePrudential Fox & Roach, Realtors

May 2010 Chester County Market SharePrudential Fox & Roach, Realtors

Dividend weekly 48 2012 By http://long-term-investments.blogspot.comDividend Yield

Spend time in the simulatorBetter Financial Education

Tendances (20)

June 2010 Montgomery County Market Share

June 2010 Philadelphia County Market Share

January 2010 Montgomery County Market Share

December 2009 Montgomery County Market Share

Dividend Weekly 50 2012 By http://long-term-investments.blogspot.com

2010 March Chester County Market Share Analysis

Dividend weekly 04 2013 By http://long-term-investments.blogspot.com

DAILY EQUTY REPORT BY EPIC RESEARCH-14 June 2012

April Chester County Market Share

Dividend weekly 13 2013 By http://long-term-investments.blogspot.com

June 2010 Philadelphia County Market Share Analysis

Dividend weekly 11 2013 By http://long-term-investments.blogspot.com

2010 Feburary Bucks County Market Share

July 2009 Montgomery County PA Homes for sale - Market Share

Dividend Weekly 44/2012 By http://long-term-investments.blogspot.com/

Dividend weekly 02 2013 By http://long-term-investments.blogspot.com

2010 February Philadelphia County Market Share

May 2010 Chester County Market Share

Dividend weekly 48 2012 By http://long-term-investments.blogspot.com

Spend time in the simulator

Similaire à Valuation Scenarios

REFM's Truly Understanding Cap RatesReal Estate Financial Modeling

Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docxgerardkortney

northan trust corp.FINALNTSummaryfinance38

Fmthe FinC

coventry health care annual reports 2007finance27

Finemoremyanna8807

Tom Russo VIF 2009.Value Investing Forum

ACG Cup - ValuationNathan McCutcheon

2Q11 PresentationGafisa RI !

Wmt Model Templatedgalperin2010

Dcfharshbansal86

southwest airline ar98finance40

limited brands annual report 1998_mdafinance26

ACG_Cup_-_ValuationIke Ekeh

Bank of baroda_q4_fy10mittalmanisha

1Q11 PresentationParaná Banco

csx 02 annualfinance27

dollar general annual reports 2002finance41

3Q09 Presentation Gafisa RI !

Similaire à Valuation Scenarios (20)

REFM's Truly Understanding Cap Rates

Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx

northan trust corp.FINALNTSummary

coventry health care annual reports 2007

Finemore

Tom Russo VIF 2009.

ACG Cup - Valuation

2Q11 Presentation

Wmt Model Template

Dcf

southwest airline ar98

limited brands annual report 1998_mda

ACG_Cup_-_Valuation

Bank of baroda_q4_fy10

1Q11 Presentation

csx 02 annual

dollar general annual reports 2002

3Q09 Presentation

Plus de ukabuka

Maryam dec-2013-10ukabuka

Types Of Quotasukabuka

Sdmukabuka

Sales Organizationsukabuka

Behvioural Formula Theory Edittttukabuka

7134306 Accounting Standard 14ukabuka

Securitizationukabuka

Rbi Guidelines On Housing Financeukabuka

Management Guide For M&Aukabuka

Factoringukabuka

Lbo Noteukabuka

Takeovercodeukabuka

Stock Indiciesukabuka

Post Mergerukabuka

Mortgagesukabuka

Crest Sep13 Sesssion 4ukabuka

Crest Sep12 Sesssion 3ukabuka

Crest Sep06 Sesssion 2ukabuka

Crest Aug30 Sesssion 1ukabuka

Calculating Betaukabuka

Plus de ukabuka (20)

Maryam dec-2013-10

Types Of Quotas

Sdm

Sales Organizations

Behvioural Formula Theory Editttt

7134306 Accounting Standard 14

Securitization

Rbi Guidelines On Housing Finance

Management Guide For M&A

Factoring

Lbo Note

Takeovercode

Stock Indicies

Post Merger

Mortgages

Crest Sep13 Sesssion 4

Crest Sep12 Sesssion 3

Crest Sep06 Sesssion 2

Crest Aug30 Sesssion 1

Calculating Beta

Dernier

Stock Market Brief Deck (Under Pressure).pdfMichael Silva

➥🔝 7737669865 🔝▻ Malda Call-girls in Women Seeking Men 🔝Malda🔝 Escorts Ser...amitlee9823

20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...Henry Tapper

CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...priyasharma62062

W.D. Gann Theory Complete Information.pdfMillion-$-Knowledge {Million Dollar Knowledge}

VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...dipikadinghjn ( Why You Choose Us? ) Escorts

(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7Call Girls in Nagpur High Profile Call Girls

( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...dipikadinghjn ( Why You Choose Us? ) Escorts

(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7Call Girls in Nagpur High Profile Call Girls

VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...dipikadinghjn ( Why You Choose Us? ) Escorts

VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...dipikadinghjn ( Why You Choose Us? ) Escorts

Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbaipriyasharma62062

VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...roshnidevijkn ( Why You Choose Us? ) Escorts

(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7jayawati511

VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...dipikadinghjn ( Why You Choose Us? ) Escorts

Q1 2024 Conference Call Presentation vF.pdfAdnet Communications

Lion One Corporate Presentation May 2024Adnet Communications

Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X79953056974 Low Rate Call Girls In Saket, Delhi NCR

Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...priyasharma62062

VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...dipikadinghjn ( Why You Choose Us? ) Escorts

Dernier (20)

Stock Market Brief Deck (Under Pressure).pdf

➥🔝 7737669865 🔝▻ Malda Call-girls in Women Seeking Men 🔝Malda🔝 Escorts Ser...

20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...

CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...

W.D. Gann Theory Complete Information.pdf

VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...

(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7

( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...

(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7

VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...

VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...

Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai

VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...

(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7

VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...

Q1 2024 Conference Call Presentation vF.pdf

Lion One Corporate Presentation May 2024

Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7

Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...

VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...

Valuation Scenarios

1. Rs. Nos. Rs. Mln Price Shares Equity Debt Cash Educomp 4,286.35 17,313,157 74,210 3,672 543 Everonn 396.40 15,120,400 5,994 485 86 Edserv Softsyst 79.95 12,006,000 960 9 2 TARAhaat FY18 529 - 40 FY11 Current Case - Current Valuation: DCF, Future Valuation: Trailing Multiples Enterprise Value (Exit) USD mln 529 Stake (Entry) % 11.70% Value Of Stake (Exit) USD mln 61.884 Initial Investment (Entry) USD mln 3.553 CAGR % 42.93% 17.42 Modified Case - Current Valuation: Trailing Multiples, Future Valuation: Trailing Multiples Enterprise Value (Exit) USD mln 569 Enterprise Value (Entry) USD mln 18 Stake (Entry) % 19.89% Value Of Stake (Exit) USD mln 113.125 Initial Investment (Entry) USD mln 3.553 CAGR % 54.12% 31.84 Multi-year Exit Scenario FY16 FY17 FY18 x Rev 10.39 Revenue (USD mln) 37 52 68 EV (USD mln) 384 538 710 Stake 11.70% 11.70% 11.70% Investor Stake (USD mln) 45 63 83 Investment $ 3.553 3.553 3.553 CAGR 66% 78% 88%

2. FY09 FY09 FY09 FY09 FY09 Mln Rs. Mln Multiples EV Revenue EBIDTA NP Revenue EBIDTA 77,339 6,371 3,111 1,403 12.14 24.86 6,393 1,447 512 221 4.42 12.48 967 84 51 37 11.44 18.91 Mean 9.33 18.75 Median 11.44 18.91 569 63 26 17 592 491 17.87 1.72 726 495 ing Multiples

3. FY09 Multiples NP 55.11 28.95 26.19 36.75 28.95 620 489

Valuation Scenarios

Recommandé

Recommandé

Contenu connexe

Tendances

Tendances (20)

Similaire à Valuation Scenarios

Similaire à Valuation Scenarios (20)

Plus de ukabuka

Plus de ukabuka (20)

Dernier

Dernier (20)

Valuation Scenarios