STZ Valuation Bremer_020513

Extra items growth over prior year all results are

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

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: llions of USD) Currency Share Price as of Jan-23-2013 Shares Out. USD $37.89 183.6 Market Capitalization** Class A Common Stock Shares Out * Class A Common Stock Share Price = Class A Common Stock Market Capitalization + Class B Common Stock Shares Out * Class B Common Stock Share Price = Class B Common Stock Market Capitalization + Class 1 Common Stock Shares Out * Class 1 Common Stock Share Price = Class 1 Common Stock Market Capitalization - Cash & Short Term Investments + Total Debt + Pref. Equity + Total Minority Interest = Total Enterprise Value (TEV) 6,962.1 160.1 37.9 6,067.5 23.5 38.1 894.6 0.0 37.9 0.0 204.3 4,051.3 10,809.1 Book Value of Common Equity + Pref. Equity + Total Minority Interest + Total Debt = Total Capital 2,775.3 4,051.3 6,826.6 **For companies that have multiple share classes that publicly trade, we are incorporating the different prices to calculate our company level market capitalization. Please click on the value to see the detailed calculation. Prices shown on this page are the close price of the company’s primary stock class. Shares shown on this page are total company as-reported share values. Total Liability includes Total Debt, Minority Interest and Pref. Equity. Net Liability includes Total Liability, net of Cash and Short Term Investments. TEV includes Market Cap and Net Liability. Total Capital includes Common Equity and Total Liability. Valuation Multiples based on Current Capitalization 12 months Feb-29-2012A 3.8x LTM 12 months Nov-30-2012A 4.0x 12 months Feb-28-2013E 3.9x 12 months Feb-28-2014E 1.9x 12 months Feb-28-2015E 1.8x TEV/EBITDA 11.4x 12.0x 11.9x 9.4x 9.0x TEV/EBIT 12.9x 13.7x - - - P/Diluted EPS Before Extra 17.8x 17.0x 17.4x 14.0x 12.6x 2.8x 2.5x - - - NM NM - - - For the Fiscal Period Ending TEV/Total Revenue P/BV Price/Tang BV Financial data provided by Estimate data provided by Constellation Brands Inc. (NYSE:STZ) > My Constellation Brands Inc. Quick Comp > Quick Comparable Analysis > Inputs Details Tem plate: Curren...
View Full Document

Ask a homework question - tutors are online