7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

1/29

Lisn cnr ley ntkar prndajts kaip pialsa glmi ga. M jle kaip me ley jnursas

Cmeleja, Glelfagaet, Ztrltafy, Glr`aef, Kugle _asnurjas, Nrflemlne

!akl"mnr, #jnengmjs, #$jai, %mssartlne, &L'ZMG, Neimea (ast le) ley ntkar me) nc prndajts.

Cnr cuii sat nc les*ar, 'ialsa glmi ga lt li`lgurlr ll+fglmi.jng

mailto:alkamurarkaa@gmail.commailto:alkamurarkaa@gmail.com

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

2/29

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

3/29

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

4/29

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

5/29

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

6/29

Rlr Sliua nc Rracaraeja Ztnj` lt t 7 :

Glr`at Sliua nc Rracaraeja Ztnj` lt t 7 2

Glr`at "liua nc pracaraeja stnj` lt ln"a plr "liua ls ne t - le) jlpmtlimlne rlta nc /2< le) )m"m)ae

:liua nc 'racarra) Ztnj` ls plrt nc tka plj`lfa82 gmiimne

'lr "liua nc aljk stnj`8?

1n nc pracarra) stnj` tn a mssua) lt t-3 82 gmiimne 6 8? - 2.; gmiimne

1n nc pracarra) stnj` lt ae) nc t - =cnr 4rst tkraa yalrs, plr "liua nc stnj` ms frn*mef lt &L0_ nc /?

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

7/29

rlta nc /?< p.l. nc plr "liua

2.; 7 /./?5 gmiimne//.>?;;2? gmiimne//,>?;,;2? sklras

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

8/29

'alr

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

9/29

(eji! /S 8!3? RS nc lt .O

HassJ %at nutstle)mef =8>3/.;39

HassJ 'racaraeja Ztnj` nutstle)mef =8?B.>29

>u(tB Sliua $:8!629

>u(tB Sliua $:8!6u(tB

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

21/29

umty nr /?.>u(tB nc

7/24/2019 Excel Modeling LBO Case Study Smithfield Equity Value

29/29

le >u(tB .AA nc ?8!8&4 tn Oa(s, CFl`(, le) Ka(saear+ar!

arm"a) crng tka (argmeli :liua

i) trua.

e) 1': nc 8;.2? gmiimne

ue)ar *nrst jlsa sjaelrmn ls l rasuit nc jklefa me slias frn*tk tn