Question

Zeta Group Holdings (Zeta) has three divisions. You have been asked to use valuation multiples of...

Zeta Group Holdings (Zeta) has three divisions. You have been asked to use valuation multiples of comparable companies to value Zeta. You have collected the following information on Zeta’s performance in each division for the most recent year.

Division

Sales

EBITDA

Pharmaceuticals

$ 1 billion

$ 300 million

Cosmetics

$ 400 million

$ 100 million

Medical Devices

$ 2 billion

$ 400 million

Zeta currently has $2 billion in debt outstanding and a cash balance of $300 million. There are 1,000 million shares outstanding.

You find comparable firms for each division and estimate the median values for different multiples for each division:

Division

Multiple

Median value

Pharmaceuticals

Enterprise Value/Sales

3 x

Cosmetics

Enterprise Value /EBITDA

1.5 x

Medical Devices

Enterprise Value /EBITDA

5 x

Please use the information collected to complete the valuation for each share in Zeta.

Homework Answers

Answer #1

1. Value of Pharmaceutical Division = EV/Sales Multiple * Sales of Pharmaceutical

Value of Pharmaceutical Division = 3 * 1 Billion

Value of Pharmaceutical Division = 3 Billion

2. value of Cosmetics Division = Enterprise Value /EBITDA multiple * EBITDA

value of Cosmetics Division = 1.50 * 100 M

value of Cosmetics Division = 150 M

3. value of Medical Devices Division = Enterprise Value /EBITDA multiple * EBITDA

value of Medical Devices Division = 5 * 100 M

value of Medical Devices Division = 500 M

4. Value of Zeta Equity = Value of pharma + value of cosmetics + value of medical devices - Debt + Cash balance

Value of Zeta Equity = 3000 M + 150 M + 500 M - 2000 M + 300 M

Value of Zeta Equity = 1950 M

5. Share Price = value of Zeta Equity / Shares o/s

Share Price = 1950 M / 1000 M

Share Price = $1.95

Please comment if you face any difficulty and please dont forget to upvote

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
You would like to use multiples analysis to estimate stock price of Samsung. The following information...
You would like to use multiples analysis to estimate stock price of Samsung. The following information is available to you. You know that Samsung has sales of $700 millions and EBITDA of $500 million. Samsung has net debt of $220 million and 100 million shares outstanding. You also know the following about LG and Sony. Enterprise value for Sony and LG are $800 million and $1,300 million respectively. Sony’s sales and EBITDA are $235 million and $115 million. LG’s sales...
You are estimating a fundamental beta for a company with two divisions. Division A has LTM...
You are estimating a fundamental beta for a company with two divisions. Division A has LTM sales of $2,611.5 million and division B has LTM sales of $1,015.5 million. The average cash-adjusted unlevered beta for firms in a sector comparable to division A is 1.24 and the average cash-adjusted unlevered beta for firms in a sector comparable to division B is 0.97. The average enterprise value to sales multiple for firms in a sector comparable to division A is 2.84x...
1. Assume that you are an equity analyst and you have been asked to generate a...
1. Assume that you are an equity analyst and you have been asked to generate a twelve month forward price target for ShopSmart Plc, a retail company. You decide to use the discounted Free Cash Flow to Firm (FCFF) valuation model. For the year just ended you have collected the following information on ShopSmart PLC: ? Net Income: £260 m ? Sales: £2,600 m ? Depreciation: £100 m ? Investment in fixed capital: £180 m ? Interest expense: £110 m...
What role could the governance of ethics have played if it had been in existence in...
What role could the governance of ethics have played if it had been in existence in the organization? Assess the leadership of Enron from an ethical perspective. THE FALL OF ENRON: A STAKEHOLDER FAILURE Once upon a time, there was a gleaming headquarters office tower in Houston, with a giant tilted "£"' in front, slowly revolving in the Texas sun. The Enron Corporation, which once ranked among the top Fortune 500 companies, collapsed in 2001 under a mountain of debt...
After reading the following article, how would you summarize it? What conclusions can be made about...
After reading the following article, how would you summarize it? What conclusions can be made about Amazon? Case 12: Amazon.com Inc.: Retailing Giant to High-Tech Player? (Internet Companies) Overview Founded by Jeff Bezos, online giant Amazon.com, Inc. (Amazon), was incorporated in the state of Washington in July 1994, and sold its first book in July 1995. In May 1997, Amazon (AMZN) completed its initial public offering and its common stock was listed on the NASDAQ Global Select Market. Amazon quickly...
During the trial, lawyers for the accused said that the men believed that the accounting decisions...
During the trial, lawyers for the accused said that the men believed that the accounting decisions they made were appropriate at the time, and that the accounting treatment was approved by Nortel’s auditors from Deloitte & Touche. Judge Marrocco accepted these arguments. Marrocco added he was “not satisfied beyond a reasonable doubt” that the trio (i.e., Dunn, Beatty, and Gollogly) had “deliberately misrepresented” financial results. Given the facts of the case, do you believe Judge Marrocco’s decision was justified? Explain....