GNB valuation starting 10Dec2020

Posted On: Jan 11,2021 Posted By: Admin Comments: 0

~$253.71 per share as of 15 Dec 2020 (Wesco 20.02x)

~$253.71 per share as of 14 Dec 2020 (Update -Wesco at 20.02x) 

~$245.33 per share as of 10 Dec 2020 (Update -Wesco at 19.36x) 

~$207.75 per share as of 9 Dec2020 (Wesco @ 16.4x)

 

GNB Enterprise Value ~ $4.725b

EBITDA rolling 4 quarters ~ $288,000,000

Shares outstanding ~ 22,700,000

Comp. = WCC

Comp multiple = 16.4 x EBITDA

Hypothetically valuation of hypothetical company