Escolar Documentos
Profissional Documentos
Cultura Documentos
Inputs are colored blue. In general, these are the only values you need to change.
To add comparable companies, simply copy down the last row in the Comps tab and add a corresponding options table to the
Modify the output pages as necessary to show the multiples and operating metrics that are relevant to you.
nding options table to the Options tab.
Comparable Companies Analysis - Operating Metrics
Stock 08E/09E
Price Diluted Market Net Enterprise Revenue
Company 8/20/08 Shares Cap. Debt Value Growth
Company A $34.25 72.674 $2,489.1 $271.8 $2,760.9 18.6%
Company B $12.84 212.476 $2,728.2 $259.2 $2,987.4 8.3%
Company C $27.59 45.389 $1,252.3 ($56.4) $1,195.9 23.8%
High 23.8%
Mean 16.9%
Median 18.6%
Low 8.3%
($ in millions, except per share amounts)
Stock Enterpris
Price Diluted Market Net Enterprise LTM
Company 8/20/08 Shares Cap. Debt Value Revenue
Company A $34.25 72.674 $2,489.1 $271.8 $2,760.9 1.91x
Company B $12.84 212.476 $2,728.2 $259.2 $2,987.4 1.99x
Company C $27.59 45.389 $1,252.3 ($56.4) $1,195.9 1.70x
High 1.99x
Mean 1.87x
Median 1.91x
Low 1.70x
($ in millions, except per share amounts)
8/20/2008
LTM Stock Basic Diluted
Company Ticker Date Price Shrs. Out. Shrs. Out.
EPS 5-Year
CY09E EPS CAGR
$3.55 8.3%
$0.84 6.4%
$2.20 10.7%
Options Tables
Tranche 1 Tranche 2 Tranche 3
0.000