Valuation Conclusions - High Tech Services, Mid-Sized

We have estimated the Fair Market Value of Common Equity of 100.00% of ABC Services's common stock equity to be $44,769 as summarized in the following table.

 

                                                                                                                                                                              Weighted

Method                                                                                                            Value              Weight                     Value

Book Value                                                                                                     61,569                       1.0                     61,569

Adjusted Book Value                                                                                   61,569                       0.0                              0

Liquidation Value                                                                                            6,873                       0.0                              0

Capitalization of Earnings                                                                                     0                       0.0                              0

Capitalization of Excess Earnings                                                               61,569                       1.0                     61,569

Discounted Future Earnings                                                                     107,094                       1.0                   107,094

Rule of Thumb                                                                                                        0                       0.0                              0

Sum of weighted values                                                                                                                                         230,232

Divided by: Sum of weights                                                                                                                                          3.0

Weighted average total entity value                                                                                                                    76,744

Less: Fair market value of Preferred stock                                                                                                            31,975

Fair market value of common equity                                                                                                                   44,769

 

See the respective supporting schedules for the individual value calculations.

 

© 2002-2011 Statistical Dynamics, Inc. All Rights Reserved.           BACK [ BACK ]