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 ]