Using the following information about Smudge Inc, calculate the EBITDA multiple.
Share price | 35.34 |
Shares outstanding | 444,688.0 |
Noncontrolling interests | 78,224.0 |
Short term debt | 12,000.0 |
Long term debt | 40,500.0 |
Cash and cash equivalents | 8,400.0 |
EPS | 1.00 |
Operating profit | 1,784,000.0 |
EBIT | 2,124,600.0 |
Depreciation | 26,500.0 |
Amortization | 19,200.0 |
The formula to calculate EBITDA Multiple = Enterprise Value / EBITDA
Let us now calculate the Enterprise Value and EBITDA
Formula for Enterprise Value = (Market capitalization + Value of debt + Minority interest + Preferred shares) – (Cash and Cash equivalents)
Market capitalization = share price * number of outstanding shares = 35.34 *444,688 = 15,715,273.92
Value of debt = short term debt + long term debt = 12,000 + 40,500 = 52,500
Minority interest = Non controlling interest = 78,244
Cash and Cash equivalents = 8,400
Enterprise Value = [15,715,273.92 + 52,500 + 78,244] -8,400 = 15,837,617.92
EBITDA = EBIT + Depreciation + Amortization = 2,124,600 + 26,500 + 19,200 = 2,170,300
EBITDA Multiple = Enterprise Value / EBITDA = 15,837,617.92/ 2,170,300
= 7.297432
EBITDA Multiple =7.3
Get Answers For Free
Most questions answered within 1 hours.