1 minute read
Summary of all values
Summary of all values
Based on the figures provided by the Company, making necessary adjustments for risk-based factors and the analysts’ expectations of future performance for the Company, an enterprise value of $7 673 549 was calculated using the DCF approach under the base case.
Advertisement
Intrinsic Value - Worst Case
Enterprise Value Plus: Cash Less: Debt Equity Value
Intrinsic Value - Base Case
745 807 Enterprise Value Plus: Cash Less: Debt 745 807 Equity Value
Intrinsic Value - Bull Case
7 673 549 Enterprise Value Plus: Cash Less: Debt 7 673 549 Equity Value 73 770 323
73 770 323
Weighting Applied Weighted Value
30% Weighting Applied 223 742 Weighted Value 50% Weighting Applied 3 836 775 Weighted Value 20% 14 754 065
Final Weighted Value 18 814 581
Discounted Cash Flows:
Base Case: $7 673 549 Bear Case: $745 807 Bull Case: $73 770 323 A final estimated fair value of The Trading Challenge is $18 814 581.
