Q1 Equity Valuations using Multiples and Transactions EPSBVSalesEBITDAPremiumSynergy Historical Multiples: - Average16.23.32.211.044.0%35.0% Shares outstanding (M) 88.00 EPSLast 4QEst....

Answer the Module 6 Problem Set questions using the template provided. The template contains all the information you need to complete the work required.


Q1 Equity Valuations using Multiples and Transactions EPSBVSalesEBITDAPremiumSynergy Historical Multiples: - Average16.23.32.211.044.0%35.0%Shares outstanding (M) 88.00 EPSLast 4QEst. 2021Est. 2022 JTM EPS4.004.154.33 Average Book Value JTM Book Value22.50 Average Sales JTM Sales (Last 4Q)3,722 Average Sales Multiple Firm Value Debt Value1,800 Equity Value Average EBITDA JTM EBITDA (Last 4Q)744 Average EBITDA Multiple Firm Value Debt Value1,800 Equity Value Average Premium Pre-Announcement Stock Price45.00 Average Synergy Pre-Announcement Stock Price45.00 Average Q2 2020 Dividends DividendsGrowth/yr. Northern2.003.0% Eastern2.153.3% Central2.653.1% Dividend Stream 20212022TV Northern Eastern Central DDM Value of each Firm $/share Northern Eastern Central WACC5.8% v. MAR 22 No content - Intentionally left blank