Therefore, using the Direct Market Data Method under the Market Approach,
the operating value of a 100% interest in the issued and outstanding common
stock of Peachtree Plumbing, Inc. on a control, non‐marketable basis, as
determined by data from the Institute of Business Appraisers is estimated to be
Total Data
Base
By Sales
Volume
Geographic
Region
Top 25%
Total Data
Base
By Sales
Volume
Geographic
Region
Top 25%
3 Year Weighted Average Sales/Earnings
$ 6,769,667 $ 6,769,667 $ 6,769,667 $ 6,769,667
$ 1,913,737 $ 1,913,737 $ 1,913,737 $ 1,913,737 xxx x xxx xLong Term Sustainable Growth (Section 3.3)
1.03 1.03 1.03 1.03 1.03 1.03 1.03 Next Year's Valuation Base $ 6,972,757 $ 6,972,757 $ 6,972,757 $ 6,972,757
$ 1,971,149 $ 1,971,149 $ 1,971,149 $ 1,971,149 xxx x xxx xValuation Multiples (Table 28)
0.28 0.35 0.27 0.55 1.79 3.73 1.05 3.13
Share with your friends: |
