burning0spear

The private equity firm Purcell & Hyams (P&H) is considering a $17 million investment in Eizak Biotech. Eizak’s owners firmly believe that with P&H’s investment they could develop their “wonder” drug and sell the firm in six years for $120 million. Given the project’s risk, P&H believes a discount rate of 30% is reasonable.
The pre-money valuation (PRE) and P&H’s fractional ownership, respectively, are closest to (in millions):

PRE

Fractional ownership

A) $24.86 0.68

B) $7.86 0.68

C) $7.86 0.14

---

Step 1: The exit value must first be discounted at the appropriate discount rate to its present value to arrive at the post-money (POST) valuation (all dollar figures in millions):

POST = ($120) / (1.30)6 = $24.86 million.

Step 2: The pre-money valuation is Eizak’s current value without P&H’s investment:

PRE = $24.86 million − $17 million = $7.86 million.

Step 3: P&H’s fractional ownership is the value of its investment as a fraction of Eizak’s POST valuation:

f = INV / POST = $17 / $24.86 = 0.68.

burning0spear

A private equity investor calculates a discount rate of 40% for valuing a company. The investor, however, believes that there is a 20% chance that the company will fail in any one year. The most appropriate adjusted discount rate the investor should use is:

A) 75.0%.

B) 48.0%.

C) 50.0%.

---

The discount rate adjusted for the probability of failure is calculated as follows:

r* = (1 + 0.40) / (1 − 0.20) − 1 = 0.75 or 75%

burning0spear

The founders of a small technology firm are seeking a $3 million venture capital investment from prospective investors. The founders project that their firm could be sold for $25 million in 4 years. The private equity investors deem a discount rate of 25% to be appropriate, but believe there is a 20% chance of failure in any year.

The adjusted pre-money valuation (PRE) of the technology firm is closest to (in millions):

A) $1.19.

B) $4.19.

C) $7.24.

---

The general formula for determining the pre-money value (PRE) is to first discount the exit (sale) value at the appropriate discount rate to its present value. This value is called the post-money value (POST). The pre-money value is the post-money value less the investment (INV):

POST = FV / (1+r)N
PRE = POST − INV

This would yield a PRE value of $7.24 million when using the unadjusted discount rate of 25%. This rate, however, must be adjusted for the possibility of failure in any particular year. This is calculated as follows:

r* = (1 + r) / (1 − q) − 1, where r is the unadjusted discount rate and q is the probability of failure.

The discount rate adjusted for failure is then:

r* = (1 + 0.25) / (1 − 0.20) − 1 = 0.5625 or 56.25%

The pre value is then calculated as:

POST* = $25 / (1.5625)4 = $4.19 million.
PRE* = $4.19 − $3.0 = $1.19 million.

burning0spear

A private equity investor expects to realize a return on her venture capital investment in two years and expects to sell the firm for $30 million. She estimates that a discount rate of 30% is reasonable but expects that there is a 20% probability of failure in any given year. The post-money value of her investment today, adjusted for failure, is closest to:

A) $11.36.

B) $11.20.

C) $14.20.

---

The investor must first adjust the discount rate for the probability of failure:

r* = (1 + r) / (1 − q) − 1, where r is the unadjusted discount rate, and q is the probability of failure.
r* = (1 + 0.30) / (1 − 0.20) − 1 = 0.625

To determine the post-money valuation, the projected future value must then be discounted at the adjusted discount rate:

POST = FV / (1 + r*)N = ($30 million) / (1.625)2 = $11.36 million

burning0spear

A private equity investor is considering an investment in a venture capital firm, and is looking to calculate the firm’s terminal value. The investor determines that there is equal likelihood of the following:

• Expected firm earnings are $2.5 million with a P/E ratio of 8.
• Expected firm earnings are $3.0 million with a P/E ratio of 10.

The firm’s expected terminal value, and the analysis used by the investor, respectively, is:

Terminal value

Analysis

A) $25 million Scenario

B) $2.75 million Sensitivity

C) $50 million Scenario

---

The investor is using scenario analysis to determine the venture capital firm’s terminal value. The terminal value under each scenario is calculated by multiplying the expected earnings by the P/E ratio:

Scenario 1: $2.5 million × 8 = $20 million
Scenario 2: $3.0 million × 10 = $30 million

The expected terminal value is then the weighted value under each scenario:

Expected terminal value = (0.50)($20 million + $30 million) = $25 million.

burning0spear

The least likely factor affecting venture capital firm valuation is the:

A) bargaining power of the venture capital and private equity firms.

B) private equity firm’s initial investment.

C) probability of failure.

---

The probability of failure is often factored in to adjust the discount rate (IRR) which could significantly affect firm valuation. The bargaining power between the two parties affects the final price paid for the venture capital firm. The private equity firm’s initial investment has no direct bearing on venture capital firm valuation.

hwpky

重庆商旅陪同陪伴网(cq-by.com)欢迎天下的商旅朋友,咨询了解QQ：1273921603，祝您在重庆玩得愉快~