|
|||||
| Value given in problem | |||||
| Formula/Calculation/Analysis required | |||||
| Qualitative analysis or Short answer | |||||
| 2013 Investment | $ 105,000,000 |
||||
| 2013 Investor’s Ownership | 10% | ||||
| 2014 Revenue | $ 58,000,000 |
||||
| Revenue annual growth | 24% | ||||
| Price / Revenue ratio | 16 | ||||
| What is the estimated 2018 value of GE’s share in Pivotal? |
|||||
| 2018 estimated revenue |
|||||
| 2018 Value | |||||
| 2018 value of investor’s share |
|||||
| What is GE’s implied cost of capital that justified $ 105 M investment? |
|||||
| Implied Cost of Capital | |||||
| How will your answers change if the annual growth were only 20%? |
|||||
| Revenue annual growth | 20% | ||||
| 2018 estimated revenue |
|||||
| 2018 Value | |||||
| 2018 value of investor’s share |
|||||
| Implied Cost of Capital | |||||
| What is the advantage of having convertible preferred instead of common equity? |
|||||
