You are on page 1of 2

1) Comps adjustment Leasing Group NES Rental Holding ---- leasing transaction, only one that involves the

buyout of the whole firm occurr Lavendon Group Truck Group Resource Equipment Oshkosh Truck 2) WACC Page use MY comps instead of the old ones do a weighted average to find Beta 3) CAPEX Page establish CAPEX as a percentage of Revene and use that for projection assume amortization is 5 years 4) Debt analysis page get the circular reference fix 5) scenario analysis scenario 1: minority recap 1 preferred stock 5 mil 2 dividend 3 mil 3 existing debt 1 mil 4 cash .75 mil scenario 2: majority recap 1 preferred stock --- 65% of valuation 2 dividend remainder of preferred stock - debt - cash 3 existing debt 1 mil 4 cash .75 mil scenario 3: mez raise 1 mez - 5 mil 2 dividend 3 mil 3 existing debt 1 mil 4 cash .75 mil 5) Output page need to discuss with Larry/Gary about what conclusion he wants to derive from this analysis

yout of the whole firm occurred in 2006

e from this analysis

You might also like