Palamon Capital Partners/Teamsystem S.P.A.

Topics: Net present value, Free cash flow, Stock market Pages: 2 (256 words) Published: July 9, 2011
Palamon Capital Partners/TeamSystem S.P.A.
1. Valuation of TeamSystem S.P.A. using Free-Cash-Flow-to-Equity Model (FCFE) (1) Calculate Free cash flow to equity per year:
FCFE = NI – (CAPX – DEPR) –NWC + Net Borrowing
(2) Discount Rate / Equity Rate:
Elson estimated discount rate to be 14%. (Source: Elson believed that a 14 percent discount rate would appropriately capture the risk of the cash flows.) (3) Present Value:

Note: the company is expected to grow by 6% forever since 2003. (Source: Exhibit 8) (4) Calculations: Table1 & 2
(5) Conclusion:
The 51% of equity value is ITL 68.401 billion, over the investment EUR 25.9 million (ITL 50.235 billion). So, this investment is recommended.

2. Valuation of TeamSystem S.P.A. using multiple-based valuation (P/B multiple) (1) Price-to-book Ratio:

(2) Industry Profile:
Middle Market Accounting Software Companies| Market Value of Equity| Book Value| P/B multiple| Great Plains Software Inc.| 767893| 133193| 5.77 |
Intuit Inc| 6476010| 1673405| 3.87 |
Epicor Software| 154977| 122196| 1.27 |
Sage Group PLC| 5997648| 11187| 536.13 |
Symix| 84421| 36749| 2.30 |
Median| | | 3.87 |

(3) TeamSystem S.P.A.
P/B multiple| 3.87 |
Book Value of TeamSystem S.P.A. in 1999 (ITL millions)| 30,124 | Equity Value (ITL millions)| 116,579 |
51% of Equity Value (ITL billions)| 59.455 |

(4) Conclusion:
The 51% of equity value is ITL 59.455 billion, over the investment EUR 25.9 million (ITL 50.235 billion). So, this investment is recommended.
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Palamon Capital Partners/Teamsystem Essay
  • palamon capital evaluation Essay
  • Essay about Capital
  • Arundel Partners Essay
  • Capital Structure Essay
  • Capital Budgeting Essay
  • Capital Budgeting Essay
  • Aberlyn Capital Essay

Become a StudyMode Member

Sign Up - It's Free