You are on page 1of 9

Brand Name Generic Company

Market value of Equity 98160 949


Debt 7178 344.7
Cash 6707 26.6
Enterprise Value 98631 1267.1
Sales 21962 1646
EBITDA 7760 186.2
Capital Invested 16406 775.4

EV/Sales 4.49 0.7698055893


EV/EBITDA 12.71 6.8050483351
EV/Capital Invested 6.01 1.6341243229

Brand Company Input


Value of brand name
Sales 21962 81724.529647631
EBITDA 7760 45823.824919442
Capital Invested 16406 71821.556358009
BrandNameNobrandname
BrandNameValue
CurrentTaxRate= 40.00% 40.00% (inpercent)
CurrentRevenues= $21,962.00 $21,962.00 (in$)
CapitalInvested(Bookvaluesofd $16,406.00 $16,406.00
HighGrowthPeriod
Lengthofhighgrowthperiod(n) 10 10 (Numberofperiods)
ReinvestmentRate(as%ofEBIT(1 50% 50%
Returnoncapital(Aftertax)= 20.84% 7.65%
Growthrateduringperiod(g)= 10.42% 3.83% (inpercent)
CostofEquityduringperiod= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)
StableGrowthPeriod
Growthrateinsteadystate= 4.00% 4.00% (inpercent)
Returnoncapitalinsteadystate= 7.65% 7.65%
ReinvestmentRateinStablegrowt 52.28% 52.28%
CostofEquityinsteadystate= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)

ValueofFirm= $79,620.29 $17,053.55 $62,566.73


umberofperiods)

CostofCapital= 7.65% 7.65%

Costofcapital= 7.6511% 7.6511%


BrandName Generic BrandNameValue
CurrentTaxRate= 40.00% 40.00% (inpercent)
CurrentRevenues= $21,962.00 $21,962.00 (in$)
CapitalInvested(Bookvaluesofdebtandequi $16,406.00 $16,406.00
HighGrowthPeriod
Lengthofhighgrowthperiod(n)= 10 10 (Numberofperiods)
ReinvestmentRate(as%ofEBIT(1t))= 50% 50.00%
Returnoncapital(Aftertax)= 20.84% 9.20%
Growthrateduringperiod(g)= 10.42% 4.60% (inpercent)
CostofEquityduringperiod= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)
StableGrowthPeriod
Growthrateinsteadystate= 4.00% 4.00% (inpercent)
Returnoncapitalinsteadystate= 7.65% 7.65%
ReinvestmentRateinStablegrowth= 52.28% 52.28%
CostofEquityinsteadystate= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)

ValueofFirm= $79,611.25 $21,854.65 $57,756.60


umberofperiods)

CostofCapital= 7.65% 7.65%

Costofcapital= 7.6511% 7.6511%


BrandName GenericBrandNameValue
CurrentTaxRate= 40.00% 40.00% (inpercent)
CurrentRevenues= $21,962.00 ### (in$)
CapitalInvested(Bookvaluesofdebta $16,406.00 ###
HighGrowthPeriod
Lengthofhighgrowthperiod(n)= 10 10 (Numberofperiods)
ReinvestmentRate(as%ofEBIT(1t)) 50% 50%
Returnoncapital(Aftertax)= 20.84% 11.20%
Growthrateduringperiod(g)= 10.4194% 5.60% (inpercent)
CostofEquityduringperiod= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)
StableGrowthPeriod
Growthrateinsteadystate= 4.00% 4.00% (inpercent)
Returnoncapitalinsteadystate= 7.65% 7.65%
ReinvestmentRateinStablegrowth= 52.28% 52.28%
CostofEquityinsteadystate= 8.00% 8.00% (inpercent)
AftertaxCostofDebt= 2.88% 2.88% (inpercent)
DebtRatio(D/(D+E))= 6.81% 6.81% (inpercent)

ValueofFirm= $79,611.25 ### $50,728.15


berofperiods)

CostofCapital= 7.65% 7.65%

Costofcapital= 7.6511% ###


Firm Value Multiples

BrandNameCompany Generic BrandNameValue


CurrentTaxRate= 40.00% 40.00%

CurrentRevenues= $21,962.00 $21,962.00


HighGrowthPeriod

Lengthofhighgrowthperiod(n)= 10 10

ReinvestmentRate(as%ofEBIT(1t)) 50% 50%

OperatingMargin(aftertax) 15.57% 5.28%

Sales/Capital(Turnoverratio) 1.34 1.34

Growthrateduringperiod(g)= 10.42% 3.53%


CostofEquityduringperiod= 8.00% 8.00%

AftertaxCostofDebt= 2.88% 2.88%

DebtRatio(D/(D+E))= 6.81% 6.81%


StableGrowthPeriod

Growthrateinsteadystate= 4.00% 4.00%

Returnoncapitalinsteadystate= 7.65% 7.65%

ReinvestmentRateinStablegrowth= 52.28% 52.28%


CostofEquityinsteadystate= 8.00% 8.00%

AftertaxCostofDebt= 2.88% 2.88%

DebtRatio(D/(D+E))= 6.81% 6.81%

ValueofFirm= $79,611.25 $15,371.24 $64,240.01

Page 8
Firm Value Multiples

ameValue
(inpercent)

(in$)

(Numberofperiods)

Brand Name Generic


(inpercent) ReturnonCapital= 20.84% 7.06%
(inpercent)

(inpercent) CostofCapital= 7.65% 7.65%

(inpercent)

(inpercent)

(inpercent)

(inpercent)

(inpercent) Costofcapital= 7.6511% 7.6511%

Page 9

You might also like