Stone Key Partners | Investment Banking Pitch Book | 39 slides · page 37 of 39
Valuation date: January 25, 2021. EBITDA is burdened by stock-based compensation expense.
Deck · appendix_data · analyze_data · balanced density
Slide locked Sign in to view
Slide schematic 3/3
source-note 1/1 table 1/1 title 1/1
Components 3
source-note valuation headline
Tools 2
Valuation: DCF slide · 90%
table/valuation: Three tables showing Implied Price, Discounted Price, and Total Present Value per share across EBITDA multiples (9.0x, 11.0x, 13.0x) and years (FY21-FY25)
Valuation: LBO math slide · 70%table/valuation: Three tables showing Implied Price, Discounted Price, and Total Present Value per share across EBITDA multiples (9.0x, 11.0x, 13.0x) and years (FY21-FY25)
Metrics 0
∅
No metrics
No metric insight is anchored to this slide.
Frameworks 0
∅
No frameworks
No framework match is anchored to this slide.