问题如下:
4. Taking into account the mean takeover premium on recent comparable takeovers, what would be the estimate of the fair acquisition price of High Tech based on the comparable company approach?
选项:
A. $35.22.
B. $40.83.
C. $41.29.
解释:
C is correct.
The price is $41.29.
The takeover premiums on three recent comparable takeovers are:
(28.00 – 24.90)/24.90 = 12.45%
(52.00 – 43.20)/43.20 = 20.37%
(34.50 – 29.00)/29.00 = 18.97%
Mean takeover premium = 17.26%
Using the comparable company approach, the stock price of High Tech if it is traded at the mean of the comparable company valuations is $35.21.
Considering the mean takeover premium, the estimated fair acquisition price for High Tech is 35.21 × 1.1726 = $41.29.
35.12 是基于 comparable transaction 算出来。 我们现在不是要根据comparable company 来计算吗? 那不是应该用第二个表的p/e,p/s 做计算吗?