| ← Back to Cover |
|
|
|
|
|
| |
FOOTBALL FIELD VALUATION
SUMMARY |
|
|
|
| |
Implied Share Price Range
Across Methodologies |
|
|
|
|
| |
|
|
|
|
|
|
| |
Valuation Summary Data |
|
|
|
|
|
| |
|
Low |
Base |
High |
Current Price |
|
| |
DCF (Perpetuity Growth) |
$25.97 |
$29.68 |
$34.45 |
$22.00 |
|
| |
DCF (Exit Multiple) |
$27.82 |
$30.99 |
$34.15 |
$22.00 |
|
| |
EV/EBITDA (6.0x - 10.0x) |
$26.06 |
$36.02 |
$45.97 |
$22.00 |
|
| |
52-Week Trading Range |
$18.00 |
$22.00 |
$28.00 |
$22.00 |
|
| |
|
|
|
|
|
|
| |
Chart Data (Bar Widths) |
|
|
|
|
|
| |
|
Offset (Low) |
Range Width |
Midpoint |
|
|
| |
DCF (Perpetuity Growth) |
$25.97 |
$8.48 |
$30.21 |
|
|
| |
DCF (Exit Multiple) |
$27.82 |
$6.34 |
$30.99 |
|
|
| |
EV/EBITDA Comparable |
$26.06 |
$19.91 |
$36.02 |
|
|
| |
52-Week Range |
$18.00 |
$10.00 |
$23.00 |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
Note: Football field
chart shows valuation ranges across methodologies. 52-Week Range is
placeholder data. |
|
|
|
|
|
|
|
|
|