16. ANALYSIS
Companyโs View vs. Streetโs View
โข Gaps in view
Momentum Growth
Company Valuation
โข Disparate
shareholder
composition
Value
โข Volatility risk
Income GARP
โข Credibility risk
Industry Fundamentals
17. PLANNING P re lim in a ry V
a lu a ti o n & A n
a ly s is
EBITDA com
pared with EV/
โข CSU is currently EBITDA
trading at a mult
given the EBIT iple only sligh
DA margin it tly above its peer
generates. This s, however it
premium to its would be the should comman
peer group. same when usin d a slightly high
Nonetheless, g EBITDAR; the er multiple
the company the EBITDA mar company also
may have add gin relative to trades at a
itional upside. its EV multiple
is quite narrow
suggesting that
2010 EBITDA
Margin
EV/2010 EBITD
20 17.8 A
15.8
โข Perception study
15
13.5 14.6
14.2
10 8.8
5 13.7
10.1
0 5.9
5.5 5.9
CS 6.2
U H CSU
โข It isto
rica
ESC SUNH
is
Cockrell Gro alwa l ENSG SKH
ys g Share
actiup Valuation Mat h ODSY
v
โข Solid industryity an ood rix ld
o
fundamentals ha
do to er
โข IR Audit
GROWTH orien ppo come s d comp
v bine with
a high trading
rtun
ted investors.it om osit multiple sugg
ies eM ion ests that CSU
to a om shares should
ttra entu attract more
ct n mm
ew one
inve y in
40% 3/09 sto
rs to
the
sto
the ck.
g
sto This
n io r L iv in
30% ck. cre
6/09 ate
s vo
p it a l S e
latilit
Momentum
tion
y, w
20% Growth hich
Company Valua
Ca
9/09 pro
pag
ate
ment
s tr
10% Value adin
Assess
g
12/0
9
0%
Income GARP
โข Message re๏ฌnement
YTD
Mo 201
me ntum 0
G ro Industry Fundame
CS
UT
wth ntals
n & CEO โข Lo urnov
e Chairma GA
hen, Vic w tu er RP
:! Larry Co O inve rnoCSU
ver Assessment!
for attie, CF
Prepared Ralph Be p
sto
rs to like
ly d Valu
! rell Grou the ue e
! The Cock sto to lo
sident of ry w w liq Inco
ckrell, Pre ill c uidit me
:! Rich Co rea
te a y of 5
by sha
Prepared no
ppo re p Spe
, 2010 3/09 rtun rice cialt
bruary 19 80% ity fo , wh
ich y
Friday, Fe CSU - 1.0
r leg
acy stag Inde
l number: sha nate x
Proposa 60% reh s sh
6/09
โข Marketing plan
old are
ers pric
to e ep
xit th erfo
40% ep rma
n
9/09 osit
ion. ce. In
trod
uc
20% ing
new
12/0
9
0% llgroup.co
m
W cockre
2.3369
F 866.880.1512 YTD
09 T 404.94 201
or Atla
nta, GA 303 0
18th Flo
cht ree Street Low
1230 Pea
Group
Cockrell
Mo
de rate
Hig
CS
UA
h
sse
ssm
ent!
8
18. 70% Con๏ฌict of interest when equity sales teams
arrange non-deal roadshows...
73% Investor introductions are facilitated through
the sell-side.