1 2 3 Historical Multiples: 4 - Average 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 A 22 23 EPS B E Equity Valuations

[answerhappygod]

1 2 3 Historical Multiples 4 Average 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 A 22 23 Eps B E Equity Valuations 1 (136.87 KiB) Viewed 10 times

1 2 3 Historical Multiples: 4 - Average 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 A 22 23 EPS B E Equity Valuations using Multiples and Transactions BV Book Value JTM EPS Average JTM Book Value Average Sales JTM Sales (Last 4Q) Firm Value Debt Value Equity Value Average Premium EBITDA JTM EBITDA (Last 4Q) Firm Value Debt Value Equity Value Average Synergy 24 25 Pre-Announcement Stock Price 26 Average 27 28 Pre-Announcement Stock Price 29 Average EPS 17.0 Last 4Q 4.00 C 3.0 Est. 2021 4.15 22.50 D 2.0 Sales EBITDA Premium Synergy Est. 2022 4.33 3,722 1,800 10.0 744 F 1,800 35.0% G 45.00 25.0% 45.00 H I Shares outstanding (M) 68.50