Delta airlines module 3 market multiple valuation
This presentation is the property of its rightful owner.
Sponsored Links
1 / 16

Delta Airlines Module 3: Market Multiple Valuation PowerPoint PPT Presentation


  • 170 Views
  • Uploaded on
  • Presentation posted in: General

Delta Airlines Module 3: Market Multiple Valuation. Laura Conti. Comparable Companies. Delta Airlines Southwest Spirit JetBlue Question: Are comparable companies properly priced?

Download Presentation

Delta Airlines Module 3: Market Multiple Valuation

An Image/Link below is provided (as is) to download presentation

Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author.While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.


- - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - -

Presentation Transcript


Delta airlines module 3 market multiple valuation

Delta AirlinesModule 3: Market Multiple Valuation

Laura Conti


Comparable companies

Comparable Companies

  • Delta Airlines

    • Southwest

    • Spirit

    • JetBlue

    • Question: Are comparable companies properly priced?

      • Assuming target company (Delta) is not priced correctly but other companies similar to Delta are priced properly


Nea multiple

NEA Multiple


Nea multiple1

NEA Multiple

  • Enterprise value = NEA * NEA market multiple

  • $52,423.83 = $8,017 * 6.54

  • Equity value = Enterprise value – value owed to debt holders (NFL)

  • $42,275.83 = $52,423.83 - $10,148

  • Equity value per share= Equity value/common shares outstanding

  • $48.71 = $42,275.83/867.87 shares

  • Market share as of 1/24/2014: $31.11 -undervalued

  • Recommendation: Buy


Book value multiple

Book Value Multiple


Book value multiple1

Book Value Multiple

  • Equity value = Book value of equity * BV market multiple

  • -$2,131 = -$2,131 * 1

  • Equity value per share = Equity value/common shares outstanding

  • -$2.46= -$2,131/867.87

  • Market share as of 1/24/2014: $31.11 -overvalued

  • Recommendation: Sell


Epat multiple

EPAT Multiple


Epat multiple1

EPAT Multiple

  • Enterprise value = EPAT * EPAT market multiple

  • $265.27 = $10 *26.53

  • Equity value = Enterprise value – value owed to debt holders (NFL)

  • -$9,882.73 = $265.27- $10,148

  • Equity value per share = Equity value/common shares outstanding

  • -$11.39 = -$9882.73/867.87

  • Market price as of 1/24/2014: $31.11 –overvalued

  • Recommendation: Sell


Ni multiple

NI Multiple


Ni multiple1

NI Multiple

  • Equity value =Net income * NI market multiple

  • $11,738.34 = $1,009 * 11.63

  • Equity value per share = Equity value/common shares outstanding

  • $13.53 = $11,738.34/867.87

  • Market price as of 1/24/2014: $31.11 –overvalued

  • Recommendation: Sell


Ci multiple

CI Multiple


Ci multiple1

CI Multiple

  • Equity value =Comprehensive Income * CI market multiple

  • -$10,130.94 = -$802 * 12.63

  • Equity value per share = Equity value/common shares outstanding

  • -$11.67 = -$10,130.94/867.87

  • Market price as of 1/24/2014: $31.11 –overvalued

  • Recommendation: Sell


Industry multiple available seat miles

Industry Multiple: Available Seat Miles

  • A measure of an airplane's carrying capacity available to generate revenue. Available seat miles refers to how many seat miles are actually available for purchase on an airline. Seat miles are calculated by multiplying the available seats for a given plane by the number of miles that plane will be flying for a given flight.

  • Potentially better estimate because it deals with a relevant industry measure that can help to estimate future performance because it is tied to a value driver


Available seat mile multiple

Available Seat Mile Multiple


Available seat miles multiple

Available Seat Miles Multiple

  • Enterprise value = Available Seat Miles * Available seat miles market multiple

  • $41,070.60 = 230,415 * 0.18

  • Equity value = Enterprise value – value owed to debt holders (NFL)

  • $30,922.60 = 41,0170.60 – $10,148

  • Equity value per share = Equity value/common shares outstanding

  • $35.63 = $30,922.60/ 867.87

  • Market price as of 1/24/2014: $31.11 –undervalued

  • Recommendation: Hold


Averages

Averages

  • Average of all multiples: $12.06

  • Average of multiples (except negative book value): $21.62

  • Market price as of 1/24/2014: $31.11

  • Stock is overvalued

  • Recommendation: Sell


  • Login