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 ]