ENR Valuation Bremer_031213

2 372 350 622 672 61 432 681 979 759 1144 841 1089

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: s before. ³All forward period figures are consensus mean estimates provided by the brokers and may not be on a comparable basis as financials. †Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on the Estimates Consensus page. Growth Rates are calculated in originally reported currency only and will not reflect any currency conversion selected above. Current Capitalization (Millions of USD) Currency Share Price as of Mar-04-2013 Shares Out. USD $91.74 61.9 Market Capitalization** - Cash & Short Term Investments + Total Debt + Pref. Equity + Total Minority Interest = Total Enterprise Value (TEV) 5,677.9 787.1 2,552.9 7,443.7 Book Value of Common Equity + Pref. Equity + Total Minority Interest + Total Debt = Total Capital 2,196.4 2,552.9 4,749.3 **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 Sep-30-2012A 1.6x LTM 12 months Dec-31-2012A 1.6x 12 months Sep-30-2013E 1.6x 12 months Sep-30-2014E 1.6x 12 months Sep-30-2015E 1.6x 8.9x 8.7x 8.2x 7.8x 7.3x TEV/EBIT 11.0x 10.7x - - - P/Diluted EPS Before Extra 14.7x 15.0x 13.5x 12.1x 10.9x 2.7x 2.6x - - - NM NM - - - For the Fiscal Period Ending TEV/Total Revenue TEV/EBITDA P/BV Price/Tang BV Financial data provided by Estimate data provided by Energizer Holdings Inc. (NYSE:ENR) > My Energizer Holdings Inc. Quick Comp > Quick Com...
View Full Document

This document was uploaded on 03/20/2014 for the course FINC 490 at Xavier.

Ask a homework question - tutors are online