Comparable Companies Template

Investment Banking
Valuation, Leveraged Buyouts, and Mergers & Acquisitions

Comparable Companies Analysis - Template
JOSHUA ROSENBAUM JOSHUA PEARL
($ in millions)
List of Comparable Companies

Company TargetCo Ticker TTT [to come] Business Description Equity Value Enterprise Value LTM Sales -
Company A
AAA
[to come]
Company B
BBB
[to come]
Company C
CCC
[to come]
Company D
DDD
[to come]
Company E
EEE
[to come]
Company F
FFF
[to come]
Company G
GGG
[to come]
Company H
HHH
[to come]
Company I
III
[to come]
Company J
JJJ
[to come]
Company K
K--
[to come]
Company L
LLL
[to come]
Company M
MMM
[to come]
Company N
NNN
[to come]
Company O
OOO
[to come]
ValueCo Corporation
Benchmarking Analysis Financial Statistics and Ratios, Page 1
($ in millions, except per share data)
Market Valuation Equity Value Enterprise Value -
LTM Financial Statistics Gross Profit Net Income -
Company TargetCo Tier I: Large-Cap Company A Company B Company C Company D Company E Mean Median Tier II: Mid-Cap Company F Company G Company H Company I Company J Mean Median Tier III: Small-Cap Company K Company L Company M Company N Company O Mean Median Overall Mean Median High Low
Ticker TTT
Sales -
EBITDA -
EBIT -
LTM Profitability Margins Gross Net Profit EBITDA EBIT Income (%) (%) (%) (%) NA NA NA NA
Sales Hist. Est. 1-year 1-year 0% 0%
Growth Rates EBITDA Hist. Est. Hist. 1-year 1-year 1-year 0% 0% 0%
EPS Est. 1-year 0%
Est. LT 0%
AAA BBB CCC DDD EEE
NA NA NA NA NA NA NA
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
FFF GGG HHH III JJJ
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
K-LLL MMM NNN OOO
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
NA NA 0% 0%
NA NA 0% 0%
NA NA 0% 0%
NA NA 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
Source: Company filings, Bloomberg, Consensus Estimates Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.
ValueCo Corporation
Benchmarking Analysis Financial Statistics and Ratios, Page 2
General Predicted Beta 1.00 ROIC (%) 0%
Return on Investment ROE (%) 0% ROA (%) 0% Implied Div. Yield (%) NA
Ticker TTT
FYE Dec-31
LTM Leverage Ratios Debt / Debt / Net Debt / Tot. Cap. EBITDA EBITDA (%) (x) (x) 0% 0.0x 0.0x
LTM Coverage Ratios EBITDA / EBITDA EBIT / Int. Exp. - Cpx/ Int. Int. Exp. (x) (x) (x) 0.0x 0.0x 0.0x
Credit Ratings
Moody's NA
S&P NA
AAA BBB CCC DDD EEE
Dec-31 Dec-31 Dec-31 Dec-31 Dec-31
1.00 1.00 1.00 1.00 1.00 1.00 1.00
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
NA NA NA NA NA
NA NA NA NA NA
FFF GGG HHH III JJJ
1.00 1.00 1.00 1.00 1.00 1.00 1.00
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
NA NA NA NA NA
NA NA NA NA NA
K-LLL MMM NNN OOO
1.00 1.00 1.00 1.00 1.00 1.00 1.00
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0%
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x
NA NA NA NA NA
NA NA NA NA NA
1.00 1.00 1.00 1.00
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
NA NA 0% 0%
0% 0% 0% 0%
0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x
0.0x 0.0x 0.0x 0.0x
Source: Company filings, Bloomberg, Consensus Estimates
ValueCo Corporation
Comparable Companies Analysis
Ticker TTT
Current Share Price -
% of 52-wk. High NA
Equity Value -
Enterprise Value -
LTM Sales NA
2008E Sales NA
2009E Sales NA
Enterprise Value / LTM 2008E 2009E EBITDA EBITDA EBITDA NA NA NA
LTM EBIT NA
2008E EBIT NA
2009E EBIT NA
LTM Total EBITDA Debt / Margin EBITDA NA 0.0.x
LTM EPS NA
Price / 2008E EPS NA
2009E EPS NA
LT EPS Growth 0%
AAA BBB CCC DDD EEE
NA NA NA NA NA
0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x
0% 0% 0% 0% 0% 0% 0%
FFF GGG HHH III JJJ
NA NA NA NA NA
0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x
0% 0% 0% 0% 0% 0% 0%
K-LLL MMM NNN OOO
NA NA NA NA NA
0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x
0% 0% 0% 0% 0% 0% 0%
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0% 0%
0.0x 0.0x 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
NA NA 0.0x 0.0x
0% 0% 0% 0%
Source: Company filings, Bloomberg, Consensus Estimates Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.
TargetCo (NYSE:TTT)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA TargetCo TTT NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Business Description [to come]
Balance Sheet Data 2007A Cash and Cash Equivalents Accounts Receivable Inventories Prepaids and Other Current Assets Total Current Assets Property, Plant and Equipment, net Goodwill and Intangible Assets Other Assets Total Assets Accounts Payable Accrued Liabilities Other Current Liabilities Total Current Liabilities Total Debt Other Long-Term Liabilities Total Liabilities Noncontrolling Interest Preferred Stock Shareholders' Equity Total Liabilities and Equity Balance Check Calculation of Fully Diluted Shares Outstanding Basic Shares Outstanding Plus: Shares from In-the-Money Options Less: Shares Repurchased Net New Shares from Options Plus: Shares from Convertible Securities Fully Diluted Shares Outstanding Options/Warrants Tranche Tranche 1 Tranche 2 Tranche 3 Tranche 4 Tranche 5 Total Number of Shares Exercise Price In-the-Money Shares Proceeds 0.000 9/30/2008 0.000
Sales COGS Gross Profit SG&A Other Expense / (Income) EBIT Interest Expense Pre-tax Income Income Taxes Noncontrolling Interest Preferred Dividends Net Income Effective Tax Rate Weighted Avg. Diluted Shares Diluted EPS
Adjusted Income Statement Reported Gross Profit Non-recurring Items in COGS Adj. Gross Profit % margin Reported EBIT Non-recurring Items in COGS Other Non-recurring Items Adjusted EBIT % margin Depreciation & Amortization Adjusted EBITDA % margin Reported Net Income Non-recurring Items in COGS Other Non-recurring Items Non-operating Non-rec. Items Tax Adjustment Adjusted Net Income % margin Adjusted Diluted EPS NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA -
EV/Sales Metric EV/EBITDA Metric EV/EBIT Metric P/E Metric
LTM Return on Investment Ratios Return on Invested Capital Return on Equity Return on Assets Implied Annual Dividend Per Share LTM Credit Statistics Debt/Total Capitalization Total Debt/EBITDA Net Debt/EBITDA EBITDA/Interest Expense (EBITDA-capex)/Interest Expense EBIT/Interest Expense Growth Rates Sales Historical 1-year 2-year CAGR Estimated 1-year 2-year CAGR Long-term EBITDA EPS NA
Convertible Securities Amount Conversion Price Conversion Ratio New Shares -
Cash Flow Statement Data Depreciation & Amortization % sales Capital Expenditures % sales NA NA NA NA NA NA NA NA NA NA NA NA
Issue 1 Issue 2 Issue 3 Issue 4 Issue 5 Total
Notes (1) (2) (3) (4) [to come] [to come] [to come] [to come]
Company A (NYSE:AAA)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company A AAA NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company B (NYSE:BBB)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company B BBB NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company C (NYSE:CCC)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company C CCC NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company D (NYSE:DDD)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company D DDD NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company E (NYSE:EEE)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company E EEE NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company F (NYSE:FFF)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company F FFF NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company G (NYSE:GGG)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company G GGG NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company H (NYSE:HHH)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company H HHH NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company I (NYSE:III)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company I III NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company J (NYSE:JJJ)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company J JJJ NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company K (NYSE:K--)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company K K-NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company L (NYSE:LLL)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company L LLL NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company M (NYSE:MMM)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company M MMM NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company N (NYSE:NNN)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company N NNN NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Company O (NYSE:OOO)
Input Page
($ in millions, except per share data) General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&P Corporate Rating Predicted Beta Marginal Tax Rate Selected Market Data Current Price % of 52-week High 52-week High Price 52-week Low Price Dividend Per Share (MRQ) Fully Diluted Shares Outstanding Equity Value Plus: Total Debt Plus: Preferred Stock Plus: Noncontrolling Interest Less: Cash and Cash Equivalents Enterprise Value Trading Multiples LTM 9/30/2008 NA NA NA NA NFY 2008E NA NA NA NA NFY+1 2009E NA NA NA NA 1/0/1900 1/0/1900 1/0/1900 NA Company O OOO NYSE Dec-31 NA NA 1.00 38.0% Reported Income Statement Fiscal Year Ending December 31, 2005A 2006A 2007A NA NA NA NA NA NA Prior Stub 9/302007 NA NA Current Stub 9/30/2008 NA NA LTM 9/30/2008 NA NA
Copyright 2009 by Joshua Rosenbaum and Joshua Pearl. All rights reserved. Published by John Wiley & Sons, Inc., Hoboken, New Jersey. Published simultaneously in Canada. No part of this publication may be reproduced, stored in a retrieval system, or transmitted in any form or by any means, electronic, mechanical, photocopying, recording, scanning, or otherwise, except as permitted under Section 107 or 108 of the 1976 United States Copyright Act, without either the prior written permission of the Publisher, or authorization through payment of the appropriate per-copy fee to the Copyright Clearance Center, Inc., 222 Rosewood Drive, Danvers, MA 01923, (978) 750-8400, fax (978) 750-4470, or on the web at www.copyright.com. Requests to the Publisher for permission should be addressed to the Permissions Department, John Wiley & Sons, Inc., 111 River Street, Hoboken, NJ 07030, (201) 748-6011, fax (201) 748-6008, or online at http://www.wiley.com/go/permissions. Limit of Liability/Disclaimer of Warranty: While the publisher and author have used their best efforts in preparing this book, they make no representations or warranties with respect to the accuracy or completeness of the contents of this book and specifically disclaim any implied warranties of merchantability or fitness for a particular purpose. No warranty may be created or extended by sales representatives or written sales materials. The advice and strategies contained herein may not be suitable for your situation. You should consult with a professional where appropriate. Neither the publisher nor author shall be liable for any loss of profit or any other commercial damages, including but not limited to special, incidental, consequential, or other damages. For general information on our other products and services or for technical support, please contact our Customer Care Department within the United States at (800) 762-2974, outside the United States at (317) 572-3993 or fax (317) 572-4002. Wiley also publishes its books in a variety of electronic formats. Some content that appears in print may not be available in electronic books. For more information about Wiley products, visit our web site at www.wiley.com.
Library of Congress Cataloging-in-Publication Data:
ISBN-13 978-0-470-44220-3 Printed in the United States of America 10 9 8 7 6 5 4 3 2 1

Comparable Companies Template

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Comparable Companies Template

Enviado por

Direitos autorais:

Formatos disponíveis

Investment Banking

Valuation, Leveraged Buyouts, and Mergers & Acquisitions

JOSHUA ROSENBAUM JOSHUA PEARL

List of Comparable Companies

Market Valuation Equity Value Enterprise Value -

LTM Financial Statistics Gross Profit Net Income -

Sales Hist. Est. 1-year 1-year 0% 0%

Growth Rates EBITDA Hist. Est. Hist. 1-year 1-year 1-year 0% 0% 0%

EPS Est. 1-year 0%

AAA BBB CCC DDD EEE

FFF GGG HHH III JJJ

K-LLL MMM NNN OOO

General Predicted Beta 1.00 ROIC (%) 0%

AAA BBB CCC DDD EEE

Dec-31 Dec-31 Dec-31 Dec-31 Dec-31

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

FFF GGG HHH III JJJ

Dec-31 Dec-31 Dec-31 Dec-31 Dec-31

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

K-LLL MMM NNN OOO

Dec-31 Dec-31 Dec-31 Dec-31 Dec-31

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

1.00 1.00 1.00 1.00

0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x

Source: Company filings, Bloomberg, Consensus Estimates

Current Share Price -

Enterprise Value / LTM 2008E 2009E EBITDA EBITDA EBITDA NA NA NA

LTM Total EBITDA Debt / Margin EBITDA NA 0.0.x

Price / 2008E EPS NA

AAA BBB CCC DDD EEE

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

FFF GGG HHH III JJJ

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

K-LLL MMM NNN OOO

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

0.0x 0.0x 0.0x 0.0x

Business Description [to come]

EV/Sales Metric EV/EBITDA Metric EV/EBIT Metric P/E Metric

Convertible Securities Amount Conversion Price Conversion Ratio New Shares -

Issue 1 Issue 2 Issue 3 Issue 4 Issue 5 Total

Business Description [to come]

EV/Sales Metric EV/EBITDA Metric EV/EBIT Metric P/E Metric

Convertible Securities Amount Conversion Price Conversion Ratio New Shares -

Issue 1 Issue 2 Issue 3 Issue 4 Issue 5 Total

Business Description [to come]