AirThreads Valuation Case Study - Excel File

7/21/2019 AirThreads Valuation Case Study - Excel File

1/18

Doepjrj`cbs doepjlkbs Lbt Mb`t

Rlkvbrsjc Eo`kcbs ::6=;1 7;:49

Lbu`buabr Qkrbcbss :6;=19 1;42:

Jakcb Dollbdtkols 0:91; 2969

@ka Doultry Doeeulkdjtkols 07062 6442

Podny Eoultjkl Qkrbcbss 1479 4076Jvbrjab 10246 44944

Jssueptkols

Ejrakljc tjx rjtb =9%

Mb`t @btj 9

@@@+ `olms 2.2%

Pksn rbb Pjtb =.02%

!"ukty Ejrnbt Pksn #rbekue 2%

!@$%MJ $ltbrbst Dovbrjab Pjtko 2.9x

Mb`t to &jcub Pjtko 3 29%

'ola (tbre aro)t* rjtb 0.;%

Mb`t&jcub Mb`t!"ukty Jssbt @btj !"ukty @btj

,- ,- ,./9 ,./9 /.::-

2% 2.4% 9.60 9.67 6.2=%

:9% ::.:% 9.60 9.;: 6.16%

:2% :1.7% 9.60 9.;7 ;.92%

09% 02.9% 9.60 :.90 ;.42%

0:% 07.7% 9.60 :.940 ;.=:0%

00% 06.0% 9.60 :.9=7 ;.=16%

04% 0;.;% 9.60 :.92; ;.2=7%

0=% 4:.7% 9.60 :.914 ;.7:7%

02% 44.4% 9.60 :.961 ;.761%

07% 42.:% 9.60 :.:90 ;.17:%

01% 41.9% 9.60 :.::1 ;.647%

06% 46.;% 9.60 :.:44 ;.;:=%

9/.0- :4.0- ,./9 0.0:=: 4.4902-

06.0% 4;.4% 9.60 :.:42; ;.;0;=%

06.4% 4;.2% 9.60 :.:412 ;.;414%

06.=% 4;.1% 9.60 :.:4;: ;.;=24%06.2% 4;.;% 9.60 :.:=97 ;.;240%

9/.7- =,.0- ,./9 0.0=99 4.4709-

0;% =9.6% 9.60 :.:=61 ;.;;%

49% =0.;% 9.60 :.:1 :9.96%

42% 24.6% 9.60 :.02 :9.20%

=9% 77.1% 9.60 :.47 ::.92%

=2% 6:.6% 9.60 :.=6 ::.77%

29% :99.9% 9.60 :.74 :0.=:%

!"uktyEjrnbt &jcub

Dost o1!"ukty


2/18

#! Pjtko Mb`t&jcub Mb`t!"ukty !"ukty @btj Pbvblub

:2.;: 47.6% 26.4% 9.67 9.7= =4660

46.0; 0;.2% =:.;% 9.6; 9.1: =076=

:7.9= :;.=% 0=.:% :.:1 :.90 4=7;6

2.:1 0=.:% 4:.1% 9.;1 9.6: 466;7

09.6= 49.1% ==.=% :.:4 9.6; =97=04.,4 06.:% =9.:% :.99 ,./0227 406=2

!"ukty @btj 6 Jssbt @btj ;&b+&m&b8

!"ukty @btj 6 Jssbt @btj>;0;0(;&m&b888

Jssbt @btj 6 !"ukty @btj> ;0;0+;&m&b8;0(t888 3(( 5jejmj !

(sbb lotbs ulcbv

#! ;! olcy8 ;Lb

#! ;!+M8 ;Lbt

Dost o1 Mb`t QJDD#! ;!+M8 ;!

#! ;!+M8 ;

2.2- /.::- /.::-2.2% 6.06% /.:4-

2.2% 6.04% /.=2-

2.2% 6.:;% /.29-2.2% 6.:=% /.2/-2.2% 6.:06%

/.24,-2.2% 6.::;% /.7,:-

2.2% 6.:9;% /.702-2.2% 6.:99% /.79/-2.2% 6.9;9% /.7=,-

2.2% 6.96:% /.72:-

2.2% 6.91:% /.772-2.2% 6.970% /.7


3/18

!@$% !@$%MJ !&!@$%MJ !&!@$%

::1;2 :7;=; 41;= :61624 ::.96 :2.;4

1909 :=9;; =:94 076;67 :;.96 46.40

:74: ;;:= /49 07:67 0.7= :7.92

7190 :07:= 446= 4=262 0.1= 2.:7

2:9 :906 0=9 :97=2 :9.47 09.612240 :9;0: 00;6 00


4/18

=;.2:

72.27

/

:9.00

==.4220.02

!&Lbt$ldoeb


5/18

Jppcykla J#& ebt*omocoay 9,,2 9,,7 9,,< 9,,/

Pbvblub

brv#$b bvblub 0601 40:=.= 471;.0 =:;=.4

-+u#!b"blt bvblub 094.1 026.1 071 4:=.6%otjc Pbvblub :,:,.< :=


6/18

Pbvblub #ro?bdtkols

9,,4 9,0, 9,00 9,09

=16:.2 241;.0 2;:1.0 744:.=

426.6 =94.1 ===.: =12.020=,.: 2


7/18

Mjtb#jyeblt #rkldkpjc @jcjldb

=0 2.2- :4:>0996 =: :1 0= 414=

0>06>0996 =: :1 0= 41::

4>4:>0996 =: :1 0= 4761

=>49>0996 =: :1 0= 4774

2>4:>0996 =: :1 0= 474;

7>49>0996 =: :1 0= 47:2

1>4:>0996 =: :1 0= 42;:

6>4:>0996 =: :7 0= 4271

;>49>0996 =: :7 0= 42=0

:9>4:>0996 =: :7 02 42:6

::>49>0996 =: :7 02 4=;4

09:09,,/ =0 :7 02 :=7/

:>4:>099; =: :7 02 4==4

0>06>099; =: :7 02 4=:6

4>4:>099; =: :7 02 44;4=>49>099; =: :7 02 4476

2>4:>099; =: :2 02 44=4

7>49>099; =: :2 02 44:1

1>4:>099; =: :2 07 40;:

6>4:>099; =: :2 07 4077

;>49>099; =: :2 07 40=9

:9>4:>099; =: :2 07 40:=

::>49>099; =: :2 07 4:66

09:09,,4 =0 :2 07 :079

:>4:>09:9 =: := 07 4:47

0>06>09:9 =: := 07 4:9;4>4:>09:9 =: := 01 4964

=>49>09:9 =: := 01 4927

2>4:>09:9 =: := 01 490;

7>49>09:9 =: := 01 4990

1>4:>09:9 =: := 01 0;12

6>4:>09:9 =: := 01 0;=6

;>49>09:9 =: := 01 0;0:

:9>4:>09:9 =: :4 01 06;4

::>49>09:9 =: :4 06 0677

09:09,0, =0 :4 06 9/:/

:>4:>09:: =: :4 06 06::0>06>09:: =: :4 06 0164

4>4:>09:: =: :4 06 0122

=>49>09:: =: :4 06 0107

2>4:>09:: =: :0 06 07;6

7>49>09:: =: :0 06 0719

1>4:>09:: =: :0 0; 07=:

6>4:>09:: =: :0 0; 07:4

;>49>09:: =: :0 0; 026=

Jllujc$ltbrbst


8/18

:9>4:>09:: =: :0 0; 0222

::>49>09:: =: :0 0; 0207

09:09,00 =0 :0 0; 9=44:>09:0 =: :: 0; 0=71

0>06>09:0 =: :: 0; 0=46

4>4:>09:0 =: :: 49 0=96

=>49>09:0 =: :: 49 0416

2>4:>09:0 =: :: 49 04=6

7>49>09:0 =: :: 49 04:6

1>4:>09:0 =: :: 49 0066

6>4:>09:0 =: :9 49 0026

;>49>09:0 =: :9 49 0006

:9>4:>09:0 =: :9 4: 0:;1

::>49>09:0 =: :9 4: 0:77

09:09,09 90


9/18

ro" -x#`#t 7 o& tb $jsb stum

09,

:

0

4

=

2Kltbrbst ]jx Tfkbcm Djcducjtkol 9,,/

7

1 $ltbrbst !xpblsb :;;.2

6 %jx Pjtb =9%

; %jx *kbcm 1;.6

:9

::

09

:4

:=

:2:7

:1

:6

:;

09

0:

00

04

9=

02

0701

06

0;

49

4:

40

44

4=

42

:7

4146

4;

=9

=:

=0

=4

==

=2

Jeortkjtkol#brkom


10/18

=7

=1

=6

=;

29

2:

20

24

2=

22

27

21

26

2;

7,


11/18

9,,4 9,0, 9,00 9,09

:64.: :72.6 :=1.7 :06.4

=9% =9% =9% =9%

14.0 77.4 2;.9 2:.4


12/18


13/18

Pbvb

Jppcykla J#& ebt*omocoay 9,,2 9,,7 9,,< 9,,/ 9,,4

Pbvblub

brv#$b bvblub 0601 40:=.= 471;.0 =:;=.4 =16:.2

-+u#!b"blt bvblub 094.1 026.1 071 4:=.6 426.6%otjc Pbvblub :,:,.< :=


14/18

lub #ro?bdtkols

9,0, 9,00 9,09

241;.0 2;:1.0 744:.=

=94.1 ===.: =12.02


15/18

9,,2 9,,7 9,,< 9,,/

Pbvblub

brv#$b bvblub 0601 40:=.= 471;.0 =:;=.4

-+u#!b"blt bvblub 094.1 026.1 071 4:=.6%otjc Pbvblub :,:,.< :=


16/18

Lbt $ldoeb :(ybjr jvbrjab 907.2


17/18

Pbvblub #ro?bdtkols

9,,4 9,0, 9,00 9,09

=16:.2 241;.0 2;:1.0 744:.=

426.6 =94.1 ===.: =12.020=,.: 2


18/18

AirThreads Valuation Case Study - Excel File

Documents

Transcript of AirThreads Valuation Case Study - Excel File