brandnamevalue - MarketvalueofEquity Debt Cash...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Brand Name Generic Company Market value of Equity 98160 949 Debt 7178 344.7 Cash 6707 26.6 Enterprise Value 98631 1267.1 Sales 21962 1646 EBITDA 7760 186.2 Capital Invested 16406 775.4 EV/Sales 4.49 0.7698055893 EV/EBITDA 12.71 6.8050483351 EV/Capital Invested 6.01 1.6341243229 Brand Company InpuValue of brand name Sales 21962 81724.529647631 EBITDA 7760 45823.824919442 Capital Invested 16406 71821.556358009
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Brand Name No brand name nd Name Value Current Tax Rate = 40.00% 40.00% (in percent) Current Revenues = $21,962.00 $21,962.00 (in $) Capital Invested (Book values $16,406.00 $16,406.00 High Growth Period Length of high-growth period 10 10 (Number of periods) Reinvestment Rate (as % of EB 50% 50% Return on capital (After-tax) = 20.84% 7.65% Growth rate during period (g) = 10.42% 3.83% (in percent) Cost of Equity during period = 8.00% 8.00% (in percent) After-tax Cost of Debt = 2.88% 2.88% (in percent) Cost of Capital 7.65% 7.65% Debt Ratio (D / (D + E)) = 6.81% 6.81% (in percent) Stable Growth Period Growth rate in steady state = 4.00% 4.00% (in percent)
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 5

brandnamevalue - MarketvalueofEquity Debt Cash...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online