In: Finance
Valuation Using
Price-to-NOA Multiple and PB Multiple
The following table provides summary data for Target and its
competitors, Kohl's and Wal-Mart.
(in millions) | Target | Kohl's | Wal-Mart |
---|---|---|---|
Company assumed value | -- | $22,098 | $252,306 |
Equity assumed value | -- | $21,470 | $213,288 |
Net operating assets | $26,152 | $6,231 | $100,591 |
Book value of equity | $15,633 | $5,603 | $61,573 |
Net nonoperating obligations (assets) | $10,519 | $628 | $39,018 |
Common shares outstanding | 860 shares | 321 shares | 41 shares |
(a) Compute the price to net operating assets ratio for both Kohl's and Wal-Mart.
Round your answers to
two decimal places.
Kohl's Answer
Correct
Mark 1.00 out of 1.00
Wal-Mart Answer
Correct
Mark 1.00 out of 1.00
(b) Use Kohl's and Wal-Mart as comparables, along with the price to
NOA ratios from part (a), and then estimate for Target its company
intrinsic value, its equity intrinsic value, and its equity
intrinsic value per share.
Round the intrinsic
value and equity intrinsic value to the nearest million and the
value per share to the nearest cent.
Average of the two rounded ratios (a) above
Answer
Correct
Mark 1.00 out of 1.00
(Round to two decimal places.)
Use your rounded
answer above to calculate the following:
Company intrinsic value $Answer
Correct
Mark 1.00 out of 1.00
million
Equity intrinsic value $Answer
Incorrect
Mark 0.00 out of 1.00
million
Equity intrinsic value per share $Answer
Incorrect
Mark 0.00 out of 1.00
(c) Compute the PB ratio for both Kohl's and Wal-Mart.
Round your answers to
two decimal places.
Kohl's Answer
Incorrect
Mark 0.00 out of 1.00
Wal-Mart Answer
Incorrect
Mark 0.00 out of 1.00
(d) Use Kohl's and Wal-Mart as comparables, along with the PB
ratios from part (c), and then estimate for Target its equity
intrinsic value and its equity intrinsic value per share.
Round the equity
intrinsic value to the nearest million and the value per share to
the nearest cent.
Average of the two rounded ratios in (c) above
Answer
Incorrect
Mark 0.00 out of 1.00
(Round to two decimal places.)
Use the rounded
average calculated above to calculate the following:
Equity intrinsic value $Answer
Incorrect
Mark 0.00 out of 1.00
million
Equity intrinsic value per share $Answer