Stock Valuation at Raglan, Inc.
1 76.68
2 28.54
3 a 12.16%
b 16.89%
c Yes, because the growth rate and EPS of Ragan is substantially higher than the
industry average at this point in the company's history.
4
5
6
Stock Valuation at Raglan, Inc.
Entity EPS DPS Stock Price ROE R
Ragan Inc. $ 4.54 $ 1.26 $ 76.68 25.00% 20.00%
Arctic Cooling Inc. $ 0.79 0.20 14.18 10.00% 10.00%
National Heating & Cooling $ 1.38 0.62 11.87 13.00% 13.00%
Expert HVAC Corp.* $ 1.06 0.38 13.21 14.00% 12.00%
Industry Average* $ 1.94 0.62 28.99 15.50% 13.75%
Industry AVG w/o Ragan* 1.08 0.40 13.09 12.33% 11.67%
*Corrected, See below
Expert Corp Original (0.48)
AVG uncorrected w/o Ragan 0.56
Industry AVG Growth Rate 7.75 1.18 1.26 1.49
Ragan Growth Rate 18.06 1.76
Ragan Retention Ratio 72.25 2.07
Industry AVG Retention Ratio 62.85 2.45
Industry P/E Ratio 12.15 2.89
Ragan P/E Ratio 16.89 3.41