Scribd
Upload
129 views2 pages

Football Field Chart

The document provides a valuation summary of five methods for a company: comparable companies analysis valued the company at $20-25 per share; precedent transactions valued it at $23-31 per share; a discounted cash flow base case valued it at $18-24 per share; a discounted cash flow blue sky case valued it at $26-32 per share; and a 52-week high-low analysis valued it at $16-22 per share.

Uploaded by

w_fib
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
129 views2 pages

Football Field Chart

The document provides a valuation summary of five methods for a company: comparable companies analysis valued the company at $20-25 per share; precedent transactions valued it at $23-31 per share; a discounted cash flow base case valued it at $18-24 per share; a discounted cash flow blue sky case valued it at $26-32 per share; and a 52-week high-low analysis valued it at $16-22 per share.

Uploaded by

w_fib
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

Open Low High Close

Comps 20 20 25 25
Precedents 23 23 31 31
DCF - base case 18 18 24 24
DCF - blue sky 26 26 32 32
52 wk hi/lo 16 16 22 22

Valuation Summary
$35

$30

$25

$20

$15

$10
Comps Precedents DCF - base case DCF - blue sky 52 wk hi/lo
52 wk hi/lo

You might also like