Question

Stillwater Energy, a privately held energy company, is going public. You have been hired to recommend...

Stillwater Energy, a privately held energy company, is going public. You have been hired to recommend an IPO price per share for the company. Use the following three companies that operate in the same industry, answer the questions below. Assuming the company’s EBITDA is $150.00 million, use the table below to estimate their enterprise value, and answer all questions. SHOW ALL WORK TO RECEIVE FULL CREDIT FOR CORRECT ANSWERS.

                                         Enterprise Value (millions)                                       EBITDA (millions)                                                        EBITDA Multiple

Swift Energy                                        900.12                                                               442.31

Clayton Williams Energy                       1000.29                                                             114.71

Rosetta Resources                              950.68                                                                303.81    

a. Compute the EBIT multiple for all 3 comparison firms and show above in the table. What is the average multiple? List here ________________

b. What enterprise value do you calculate for Stillwater Energy? List here and show work below _________________.

c. If cash and equivalents for Stillwater Energy is $150.95 million and interest bearing debt is $75.00 million, what is the total equity value of the company? __________________

d. Assuming after the IPO, Stillwater Energy has 100 million shares outstanding, what price per share do you calculate for the company?

e. If Stillwater Energy’s current stock price is $4.98 per share, do you think the stock price in the market place is over or undervalued compared to your answer? Circle the correct answer:

OVERVALUED (i.e., stock is trading for a higher price than you calculate)   

UNDERVALUED (i.e., stock is trading for a lower price than you calculate)

  

Homework Answers

Answer #1

a]

EBITDA multiple = EV / EBITDA

Average EBITDA multiple = 4.63

b]

EV of Stillwater Energy = EBITDA of Stillwater Energy * average industry EBITDA multiple

EV of Stillwater Energy = $150 million * 4.63 ==> $694,219,989

c]

Equity value = Enterprise Value – total debt + cash

Equity value = $694,219,989 - $75.00 million + $150.95 million ==> $770,169,989

d]

Price per share = equity value / number of shares outstanding

Price per share = $770,169,989 / 100 million ==> $7.71

e]

If Stillwater Energy’s current stock price is $4.98 per share, then it is undervalued as the value per share calculated based on equity value is $7.71

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
Terlingua Energy Resources is a privately held, all equity firm. Managers at Terlingua need to estimate...
Terlingua Energy Resources is a privately held, all equity firm. Managers at Terlingua need to estimate equity beta for their common stock. Here is data on four competitors. The four companies are publicly traded, all equity firms. Company Beta Book value of equity ($ million) Share price ($) Shares outstanding (millions) Hallibuddy Co. 1.15 500 17.44 40 Schlumbertime Ltd. 1.30 1,000 66.71 30 Felix Energy Inc. 1.50 750 62.5 25 Suferior Energy Co. 1.75 2,000 76.98 20 Estimate the Terlingua’s...
For its first 8 years, Facebook, Inc., operated as a privately held corporation. The company had...
For its first 8 years, Facebook, Inc., operated as a privately held corporation. The company had relatively few shareholders and had no obligation to report its financial results to the public or to regulators such as the Securities and Exchange Commission (SEC), which allowed co-founder Mark Zuckerberg to focus his energy on building Facebook’s rapidly growing business. Just 6 years after its inception in Zuckerberg’s Harvard dorm room, Facebook’s user base surpassed the 500 million mark, and pressure mounted on...
You are trying to value a company using the relative valuation approach. Suppose comparable companies are...
You are trying to value a company using the relative valuation approach. Suppose comparable companies are trading at an average trailing EV/EBITDA multiple of 4.0. The company you are valuing generated an EBITDA of $300 million over the last twelve months, has $300 million of debt, $60 million in cash, and 10 million shares outstanding. What is the company's implied share price? Round to one decimal place.
Suppose that in the end of January 2020, you have the following financial information about T...
Suppose that in the end of January 2020, you have the following financial information about T Co. : Sales of $518 million EBITDA of $55.6 million Cash of $100 million Debt of $3 million Number of shares 21 million EPS of 1.65 Book value of equity of $12.05 million. Assume that from a list of T Co.'s comparable firms you computed the following information: P / E P / Book Equity EV / Sales EV / EBITDA Average 15.01 2.84...
You have been hired as a junior analyst to do a valuation of Adidas. Your boss...
You have been hired as a junior analyst to do a valuation of Adidas. Your boss wants you to calculate the WACC. You have the following information to calculate the WACC. The current share price of the company is €169 per share and the total number of shares outstanding is 209 million. Analysists’ consensus target price for Adidas is €173. The company has issued bonds that have a book value of €1,500 million on the balance sheet and a market...
You try to value a company that had revenues of $49 million throughout the past 12...
You try to value a company that had revenues of $49 million throughout the past 12 months. Depreciation and amortization expenses were $9 million. Operating margin is 25.4%. It has $32 million of debt, $9 million in cash, and 8 million shares outstanding. Comparable companies are trading at an average trailing EV/EBITDA multiple of 22. What is the company's share price using relative valuation? Round to one decimal place.
You have the following information about a company: Market to Book Ratio = 3 Debt to...
You have the following information about a company: Market to Book Ratio = 3 Debt to Equity (Book) Ratio = 2, Share Price = $60, Shares outstanding = 200 million, Cash = $800 million. Calculate the Enterprise Value of this company
You are trying to value the stock of B&E Corp. B&E is a privately held company...
You are trying to value the stock of B&E Corp. B&E is a privately held company so its shares are not publicly traded. You know, however, that the company will have earning per share of $2.00 at the end of the year. In addition, you know that B&E is similar to several publicly traded firms and you have compiled information on these firms in the table below. Using the average price to earnings ratio (P/E ratio) of these comparable firms,...
You are trying to value the stock of B&E Corp. B&E is a privately held company...
You are trying to value the stock of B&E Corp. B&E is a privately held company so its shares are not publicly traded. You know, however, that the company will have earning per share of $2.00 at the end of the year. In addition, you know that B&E is similar to several publicly traded firms and you have compiled information on these firms in the table below. Using the average price to earnings ratio (P/E ratio) of these comparable firms,...
You are researching the valuation of the stock of a company in the food-processing indus­try. Suppose...
You are researching the valuation of the stock of a company in the food-processing indus­try. Suppose you intend to use the mean value of the forward P/Es for the food-process­ing industry stocks as the benchmark value of the multiple. This mean P/E is 18.0. The forward or expected EPS for the next year for the stock you are studying is $2.00. You calculate 18.0 × $2.00 = $36, which you take to be the intrinsic value of the stock based...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT