In: Finance
Question 3
Not changed since last attempt
Marked out of 2.00
Flag question
Question text
Valuation Using the PE Multiple
The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research Corporation.
(in millions) |
Applied Materials | KLA Tencor | Lam Research | ||
---|---|---|---|---|---|
Company assumed value | - | $9,790 | $11,529 | ||
Equity assumed value | - | $8,987 | $13,244 | ||
NOPAT | $1,444 | $440 | $674 | ||
Net income | $1,377 | $421 | $711 | ||
Net nonoperating obligations (assets) | $(1,369) | $803 | $(1,715) | ||
Common shares outstanding | 1,160.0 | 157.9 | 158.5 |
a. Compute the price to net income ratio for both KLA Tencor Corporation and Lam Research Corporation.
Round answers to two decimal places, when applicable.
Price to Net income ratio | |
---|---|
KLA Tencor | Answer |
Lam Research | Answer |
b. Use KLA Tencor Corporation and Lam Research Corporation as comparables, along with the price to net income ratios from part a, and then estimate for Applied Materials Inc. its equity intrinsic value and its equity intrinsic value per share.
Round equity intrinsic value to the nearest million.
Round equity intrinsic value per share to two decimal places.
KLA Tencor Corporation | |||
---|---|---|---|
Equity intrinsic value | Answer | million | |
Equity intrinsic value per share | Answer |
Price per share = Company assumed value/No. of shares
outstanding
Net Income per share = Net Income/No. of shares outstanding
Price to Net Income = Price per share/Net Income per share
KLA Price to Net income = 23.25
Lam Research Price to Net income = 16.22
Equity Assumed value = Company assumed value - net nonoperating obligations (assets)
Applied Materials
Equity Intrinsic value = $28,544 million
Equity Intrinsic value per share = Equity Intrinsic Value/No. of
shares outstanding
= 28544/1160
Equity Intrinsic value per share = $24.61