{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

hertzIPOvalue_class

hertzIPOvalue_class - 587.9 587.9 587.9 587.9 Equipment...

Info icon This preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Valuation Forward Trailing mean DTF/URI Avis/URI DTF/URI mean DTF/URI Avis/URI DTF/URI Exit Value Based on EBITDA Multiples 0.25 0.25 RAC adjusted EBITDA (estimate 2006) 570.3 570.3 570.3 570.3 RAC adjusted EBITDA (actual 2005) 578.7 578.7 578.7 578.7 Car Rental EBITDA Multiple 8.45 6.89 10.00 8.62 10.82 8.09 13.55 10.11 RAC Operating Segment Value 4816.68 3931.94 5701.42 4914.93 6260.36 4681.17 7839.54 5851.46 Fleet debt Value 7529.40 7529.40 7529.40 7529.40 7529.40 7529.40 7529.40 7529.40 Total RAC Value 12346.08 11461.34 13230.82 12444.33 13789.76 12210.57 15368.94 13380.86 HERC adjusted EBITDA (estimate 2006) 750 750 750 750 HERC adjusted EBITDA (actual 2005)
Image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 587.9 587.9 587.9 587.9 Equipment Rental EBITDA Multiple 4.31 4.31 4.31 5.39 5.06 5.06 5.06 6.33 HERC Value 3233.99 3233.99 3233.99 4042.49 2975.86 2975.86 2975.86 3719.82 Total Enterprise Value 15580.08 14695.34 16464.82 16486.82 16765.61 15186.43 18344.80 17100.68- Debt 13514.8 13514.8 13514.8 13514.8 13514.8 13514.8 13514.8 13514.8 Equity Value 2065.28 1180.54 2950.02 2972.02 3250.81 1671.63 4830.00 3585.88 Number of shares 232.4 232.4 232.4 232.4 232.4 232.4 232.4 232.4 Share value 8.89 5.08 12.69 12.79 13.99 7.19 20.78 15.43...
View Full Document

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern