UNVL STAINLESS & ALLOY PRODS USAP

February 10, 2016 - 2:32pm EST by

member

						2016	2017
Price:		7.00		EPS		0	0
Shares Out. (in M):		7		P/E		0	0
Market Cap (in $M):		50		P/FCF		0	0
Net Debt (in $M):		77		EBIT		0	0
TEV (in $M):		127		TEV/EBIT		0	0

Description

Sign up or Log In

Sign up for free guest access to view investment ideas with a 45-day delay and read the full report.

Log in to read the full report.

show sort by

#	AUTHOR DATE SUBJECT
2	member 8/15/11 5:16PM Valuation Tables
Telesat in US $ FY 2011E Revenue $931.61 Adjusted EBITDA $714.54 Margin 76.70% 2011 EBTIDA Multiple 6 6.5 7 7.5 8 8.5 9 9.5 Enterprise Value $4,287.27 $4,644.54 $5,001.81 $5,359.09 $5,716.36 $6,073.63 $6,430.90 $6,788.18 Plus Cash $233.22 $233.22 $233.22 $233.22 $233.22 $233.22 $233.22 $233.22 Less Debt $3,186.62 $3,186.62 $3,186.62 $3,186.62 $3,186.62 $3,186.62 $3,186.62 $3,186.62 Equity Value $1,100.65 $1,457.92 $1,815.19 $2,172.47 $2,529.74 $2,887.01 $3,244.28 $3,601.56 Loral's Stake 64% 64% 64% 64% 64% 64% 64% 64% Equity Attributable to Loral $704.42 $933.07 $1,161.72 $1,390.38 $1,619.03 $1,847.69 $2,076.34 $2,305.00 Fully Diluted Shares 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 Value per Share $22.58 $29.91 $37.23 $44.56 $51.89 $59.22 $66.55 $73.88 SS/L in US $ FY 2011E stand alone Revenue $1,200.00 Adjusted EBITDA $123.60 Margin 10.30% 2010 EBITDA Multiple 6 6.5 7 7.5 8 8.5 Enterprise Value $741.60 $803.40 $865.20 $927.00 $988.80 $1,050.60 Proceeds (assuming 25% tax rate) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Plus Cash $106.51 $106.51 $106.51 $106.51 $106.51 $106.51 Less Pro-Forma... login to read the rest view available tags
1	member 8/15/11 5:15PM valuation table
sorry having issues pasting valuation tables from world doc - maybe cause they are pasted from an excel file as a picture into word document - will try and paste from excel view available tags

load more messages