Stock Valuator February 23, 2008 Book Value Liquidation Value Total Assets $6,000,000 Liquidation Value of Assets $5,250,000 Total Liabilities $4,500,000 Total Liabilities $4,500,000 Number of Common Shares Outstanding 100,000 Book Value of Preferred Stock $200,000 Number of Common Shares Outstanding 100,000 The book value per share is: $15.00 The liquidation value per share is: $5.50 Price/Earnings (P/E) Multiple Constant Growth Average P/E Ratio for Firms in the Industry 7.0 Estimated Dividend per Share $1.50 Earnings per Share $2.60 Expected Annual Growth Rate Dividends 7.00% Investor's Required Rate of Return 15.00% The value per share is: $18.20 The value per share is: $18.75 © Copyright, 2006, Jaxworks, All Rights Reserved.JaxWorks Small Business Spreadsheet Factory Since 1996, JaxWorks has offered a suite of Free Excel workbooks and spreadsheets, and associated documents, that cover a number of financial, accounting and sales functions. These are invaluable Also included Free are: -business plan tools, including spreadsheets and excellent instructions -Excel functions glossary and guide; -free training courses for most Microsoft Office applications. These guides are in PDF format and rival commercial books! -comprehensive list of acronyms, ratios and formulas in customer financial analysis, and financial terms; -suite of online calculators, including, breakeven analysis, productivity analysis, business evaluation; -Altman Z-Score (covering publicly and privately held firms, and small businesses); -and payroll analysis. If you are involved in financial analysis at any level, or want to learn more about MS Excel and suite this site is invaluable. Spreadsheet Factory spreadsheets, and associated MS Word, PDF and HTML functions. These are invaluable small business tools. guides are in about MS Excel and other applications in the Office