Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Tol Valuation Slides V0

1,020 views

Published on

Published in: Business, Economy & Finance
  • Be the first to comment

  • Be the first to like this

Tol Valuation Slides V0

  1. 1. Toll Brothers(NYSE: TOL)<br />Industrials Group<br />Lambert Wang<br />
  2. 2. Table of Contents<br />
  3. 3. Valuation Summary<br />Valuation Summary<br />52 Week Range: $13.55 – 24.30<br />Discounted Cash Flows:<br />Exit Multiple (EV/EBITDA): $12.37 – 15.86<br />Perpetuity Growth: $22.69 – 32.24<br />Trading Comparables: [TBA]<br />Valuation Range:$13.55 – 24.30<br />
  4. 4. Key Valuation Assumptions<br />Key Valuation Assumptions<br />52 Week Range:<br />P/E N/A (negative EPS)<br />P/B 1.2x (vs. 1.5x industry)<br />Discounted Cash Flows:<br />Exit Multiple: 6x EV/EBITDA (Implied terminal growth rate – 2.2%)<br />Perpetuity Growth: 5.0% terminal growth (Implied EV/EBITDA – 11.3x)<br />WACC: 8.1% (8.7% Cost of Equity, 4.8% Cost of Debt, after-tax)<br />Trading Comparables:<br />Companies:<br />[TBD]<br />[TBD]<br />[TBD] <br />[TBD]<br />Multiples [median]:<br />EV/Revenue: [TBD]<br />EV/EBITDA: [TBD]<br />EV/EBIT: [TBD]<br />
  5. 5. FCF Calculation<br />FCF Calculation<br />
  6. 6. WACC Calculation<br />WACC Calculation<br />
  7. 7. Equity Value Calculation<br />Equity Value Calculation<br />
  8. 8. Sensitivity Analysis<br />Sensitivity Analysis<br />
  9. 9. Industrials Group<br />industrials@gps100.com<br />www.gps100.com<br />

×