Professional Documents
Culture Documents
Comparable Company Template EMPTY
Comparable Company Template EMPTY
Extreme Juniper
Company name Networks Brocade Networks
Ticker EXTR BRCD JNPR
Date of latest quarter
Date of latest fiscal year end (FYE)
Latest quarter Select: Select: Select:
Stock price on current date
Share price date 12/30/99 12/30/99
SHARES DATA
Basic shares outstanding
Options exercisable
Tranche 1
Tranche 2
Tranche 3
Tranche 4
Tranche 5
Tranche 6
Tranche 7
Tranche 8
Tranche 9
Tranche 10
Tranche 11
Tranche 12
Tranche 13
Tranche 14
0.000 0.000 0.000
Exercise price
Tranche 1
Tranche 2
Tranche 3
Tranche 4
Tranche 5
Tranche 6
Tranche 7
Tranche 8
Tranche 9
Tranche 10
Tranche 11
Tranche 12
Tranche 13
Tranche 14
FINANCIALS
Non-GAAP exclusions
Excluded operating expense / (income)
Excluded nonoperating expense / (income)
Tax effect of non-GAAP exclusions
Non-GAAP exclusions
Excluded operating expense / (income)
Excluded nonoperating expense / (income)
Tax effect of non-GAAP exclusions
MULTIPLES
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
Comments
LTM = annual + latest current FY quarters - equivalent last FY quarters
Enter as a negative #
Enter as a negative #
Enter as a negative #
Enter as a negative #
Note: If your company has amortization related to bond discounts / premiums, do not include that in this line item. Such am
Enter as a negative #
lude that in this line item. Such amortization is accounted for in interest expense
DO NOT MODIFY
Company name Ticker lization (mm)se value (EV) Revenues - LTM BITDA - LTM EBIT - LTM EPS - LTM
EV / Revenues - LTMEV / EBITDA EV / EBIT - L P/E - LTM
Revenues EBITDA EBIT EPS Revenues EBITDA EBIT EPS LT growth rate
NM NM NM NM NM NM NM NM NM
NM NM NM NM NM NM NM NM NM
NM NM NM NM NM NM NM NM NM
NM NM NM NM NM NM NM NM NM
NM NM NM NM NM NM NM NM NM
Diluted shares
Net debt outstanding
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
Extreme Networks valuation
Last Twelve Months (LTM) Year 1 Forecast - Calendar Year
EV / EV / EV /
EV / Revenues EBITDA EV / EBIT P/E Revenues EBITDA
Median
Enterprise value #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Net debt 0.0 0.0 0.0 0.0 0.0 0.0
Equity value #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Shares outstanding 0.0 0.0 0.0 0.0 0.0 0.0
Share price #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
High
Enterprise value 0.0 0.0 0.0 0.0 0.0 0.0
Net debt 0.0 0.0 0.0 0.0 0.0 0.0
Equity value - - - - - -
Shares outstanding 0.0 0.0 0.0 0.0 0.0 0.0
Share price #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Low
Enterprise value 0.0 0.0 0.0 0.0 0.0 0.0
Net debt 0.0 0.0 0.0 0.0 0.0 0.0
Equity value - - - - 0.0 0.0
Shares outstanding 0.0 0.0 0.0 0.0 0.0 0.0
Share price #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
r 1 Forecast - Calendar Year Year 2 Forecast - Calendar Year
EV / EV /
EV / EBIT P/E Revenues EBITDA EV / EBIT P/E PEG ratio
$11.00
$10.00
$9.00
$8.00
$7.00
$6.00
$5.00
$4.00
$3.00
$2.00
$1.00
1 YR EV/EBIT LTM EV / EBITDA LTM EV / EBIT LTM P/E 1 YR P/
How to use and modify this chart
This is an industry standard presentation of a floating bar
users should be aware of the following:
The same has been done for the lower value. No labels we
Value' stack.
Y-axis format
Sometimes it is desirable to remove the $ signs from all th
one. In order to do this, right click on the y axis > Format
the following custom code:
[=XXX]_($#,##0.0_);(#,##0.0);_(#,##0.0_)
Where XXX is the value of the top y-axis label (usually the
dummy chart, the syntax would be:
[=25]_($#,##0.0_);(#,##0.0);_(#,##0.0_)
P/E 1 YR P/E PEG
tion of a floating bar chart. When modifying the data,
g:
he $ signs from all the y-axis labels except for the top
n the y axis > Format Axis > Number > Custom > Input
0_)