Analyze the Data for Comparable Companies
Our next step is to enter the relevant information onto the output sheets utilized for purposes of data analysis. For each peer group company, in addition to Amber Bliss, we followed a similar research process. The end result of this extensive search is provided for you on the output sheet that follows. The output sheet ultimately helped us to determine whether these targets were adequately comparable to Centennial Brewing from a financial standpoint. Remember that we had previously determined each of the companies on the output sheet to be highly comparable to Centennial.
|
Company |
Share Price |
Equity Value |
Enterprise Value |
EV/LTM EBITDA |
LV/LTM Revenue |
LTM P/E Ratio |
|
Heart River |
$51.59 |
$39.03 |
$44.32 |
8.5x |
1.2x |
14.9x |
|
Rocky Mountain |
$58.21 |
$35.67 |
$37.36 |
8.8x |
1.1x |
15.7x |
|
Amber Bliss |
$54.20 |
$29.81 |
$35.14 |
7.3x |
1.3x |
16.4x |
|
Crazy Shoes |
$42.12 |
$17.59 |
$19.79 |
6.8x |
1.3x |
17.8x |
|
Three Rings |