What average exit value did you assume in valuation project

Reference no: EM131943181

Problem: Based on the following data, determine a "reasonable" valuation that YOU as an investor would place on a company in issuing a term sheet to make an investment in that company. Note that all amounts stated in the assumptions, except for estimated revenues that are based on the financial projections for your company, are based on comparables for similar companies which are operating in the same industry.

(1) Estimated revenues in year 5 (assumed exit year) - $25 million
(2) After tax earnings in the year of exit are estimated at 12% of revenues, or $3 million.
(3) PE ratio in the year of exit is 20X
(4) Exit values approximate 2X of revenues in the exit year
(5) The investor's desired IRR yield based on the Wiltbank Study is 20X.

Question 1

Assuming you are investing $750,000, what average exit value did you assume in your valuation project? Please include your numeric answer and an explanation of several sentences.

Question 2

Assuming you are investing $750,000, what post-money value did you assume? Please include your numeric answer and an explanation of several sentences

Question 3

Assuming you are investing $750,000, what pre-money value did you place on the company? Please include your numeric answer and an explanation of several sentences.

Question 4

Assuming you are investing $750,000, what post-money ownership percentage do you end up with after making the investment? Please include your numeric answer and an explanation of several sentences.

Question 5

Assuming you are investing $750,000, what post-money ownership percentage do the founders/ owners end up with? Please include your numeric answer and an explanation of several sentences.

Reference no: EM131943181

Questions Cloud

Calculate the cost of forgoing the discount : Bathseba Everdene, the sales manager of Gordon's Bakery, Inc., wants to extend trade credit with terms of 2/15, n45 to your company to boost sales.

Write Difference-in-means hypothesis test results TBD : Introduction - restate the research question. Write "Findings TBA". Analysis - write "Difference-in-means hypothesis test results TBD"

What is the best estimate of the stock price per share : Based on the corporate valuation model, Morgan Inc.'s total corporate value is $200 million. The balance sheet shows $90 million of notes payable.

What should the exchange rate be in given years : From the base price level of 100 in 1981, Saudi Arabian and U.S. price levels in 2010 stood at 350 and 100, respectively.

What average exit value did you assume in valuation project : Assuming you are investing $750,000, what average exit value did you assume in your valuation project? Please include your numeric answer and an explanation.

Assess the bank performance : If the bank has shareholders' equity of $3 million and retained earnings of $2 million while the private loans amounted to $25M, $50M for the total amount.

Briefly describe the industry market for ZARA : Assignment - Markets Segments And Decision Making. Briefly describe the industry market for organisation ZARA. Describe nature of competition in your industry

Which project would you choose for your company : Project A's NPV data equals the Net Operating Cash Flows of -$4,919,284, the Internal Rate of Return (IRR) demonstrates that the risk of the project is 5.36%.

Real estate investment trusts and infrastructure funds : Two managed investment products offered through the ASX are real estate investment trusts (REIT) and infrastructure funds.

User Account

All Pages