Group Valuation and Investment Recommendation Report Assignment

Download Solution Order New Solution

Assignment Task

The weeks pass by, and the workload grows. Yet another task laid out at your feet. You’ve been told to prioritise your individual work orders, but you’ve been invited (more like ordered) to complete a group valuation. It’s now starting to become clear to you why they call the new analysts ‘burners’. You expect some late nights ahead. You can select up to four other people to work with (max team size = 5) and there is some urgency in this task because better candidates are constantly being drafted by key members of management to work exclusively on their projects. Your choice is important, and you should select people that you feel you can work with and who will share the workload equally. Once this is complete, you are expected to deliver a sell-side research report (and presentation ) on ONE of the following companies:

  1. Healius Limited (ASX:HLS)

  2. Novo Nordisk A/S (CPSE - NOVO-B.CO)

  3. Carvana (NYSE: CVNA)

  4. Beyond Meat (NASDAQ: BYND)

  5. Spotify Technology A (NYSE:SPOT)

  6. Mineral Resources Limited (ASX:MIN)

Anxious to get started but finding the choice of company more difficult than the thrice-daily decision between a piccolo and long black, you decide to enlist the help of Thelonious Monk. You tell him there’s no immediate rush, but that you would like a briefing on each company. He delivers the brief beginning on page 2 with a note “Don’t Blame Me”.

This task requires you to prepare a 12-month investment recommendation (‘Buy’, ‘Hold’ or ‘Sell’). This report and the presentation are worth 30% of your overall grade in the course. The following brief is a snapshot of each company to aid your decision in which to analyse. It is by no means comprehensive, and each team should conduct their own research.

1. Healius Limited

Backgroud

Healius Limited provides specialty diagnostic services to consumer and practitioners in Australia. The company operates through three segments: Pathology, Imaging, and Others. It offers diagnostic imaging services, private medical laboratory, and pathology services. It also provides cataract surgery, colonoscopy, gastroscopy, plastic and cosmetic surgery, skin cancer removal, IVF egg collection, and gynaecological surgery services under the Laverty Pathology, Dorevitch Pathology, QML Pathology, Western Diagnostic Pathology, Genomic Diagnostic, Vetpath Laboratory, Vetnostics, QML Vetnostics, TML Vetnostics, ASAP Laboratory, Abbott.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

1.29

Market Cap (mm)

936.6

Open

1.22

Shares Out. (mm)

726.1

Previous Close

1.29

Float %

89.6%

Change on Day

0.17

Shares Sold Short (mm)

-

Change % on Day

14.7%

Dividend Yield %

0.0%

Day High/Low

1.32/ 1.22

Diluted EPS Excl. Extra Items

(1.70)

52 wk High/Low

3.31/ 1.09

P/Diluted EPS Before Extra

NM

Volume (mm)

6.80

Avg 3M Dly Vlm (mm)

2.59

Beta 5Y

0.65

Delayed Quote** | Last Updated on Mar-05-2024 12:00 AM (GMT-5)

ASX:HLS - Common Stock

Financial Information (Currency: AUD, in mm)

Total Revenue

1,691.8

Market Capitalization

816.8

TEV/Total Revenue

1.4x

EBITDA

107.2

Total Enterprise Value

2,346.5

TEV/EBITDA

7.0x

EBIT

74.4

Cash & ST Invst.

85.7

P/Diluted EPS Before Extra

NM

Net Income

(974.9)

Total Debt

1,615.4

Price/Tang BV

NM

Capital Expenditure

(53.4)

Total Assets

3,016.8

Total Debt/EBITDA

4.8x

2. Novo Nordisk A/S

Backgroud

Novo Nordisk A/S, together with its subsidiaries, engages in the research and development, manufacture, and distribution of pharmaceutical products in Europe, the Middle East, Africa, Mainland China, Hong Kong, Taiwan, North America, and internationally. It operates in two segments, Diabetes and Obesity Care, and Rare Disease. The Diabetes and Obesity care segment provides products for diabetes, obesity, cardiovascular, and other emerging therapy areas. The Rare Disease segment offers products in the areas of rare blood disorders, rare endocrine disorders, and hormone replacement therapy. The company also provides insulin pens, growth hormone pens, and injection needles. In addition, it offers smart solutions for diabetes treatment, such as smart insulin pens and Dose Check, an insulin dose guidance application. The company has a collaboration agreement with Aspen Pharmaceuticals to produce insulin products. Novo Nordisk A/S was founded in 1923 and is headquartered in Bagsvaerd, Denmark.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

189.39

Market Cap (mm)

845,206.3

Open

182.47

Shares Out. (mm)

4,462.9

Previous Close

189.39

Float %

71.6%

Change on Day

6.94

Shares Sold Short (mm)

-

Change % on Day

3.8%

Dividend Yield %

1.1%

Day High/Low

189.39/ 181.86

Diluted EPS Excl. Extra Items

4.14

52 wk High/Low

191.75/ 105.96

P/Diluted EPS Before Extra

45.70x

Volume (mm)

3.41

Avg 3M Dly Vlm (mm)

2.58

Beta 5Y

0.18

Delayed Quote** | Last Updated on Mar-01-2024 12:00 AM (GMT-5)

CPSE:NOVO B - Common Stock

Financial Information (Currency: AUD, in mm)

Total Revenue

51,695.0

Market Capitalization

845,206.3

TEV/Total Revenue

16.3x

EBITDA

24,441.4

Total Enterprise Value

844,488.7

TEV/EBITDA

34.1x

EBIT

23,144.9

Cash & ST Invst.

6,728.4

P/Diluted EPS Before Extra

45.7x

Net Income

18,625.6

Total Debt

6,010.8

Price/Tang BV

82.2x

Capital Expenditure

(5,743.7)

Total Assets

69,996.0

Total Debt/EBITDA

0.2x

Currency in AUD in mm, LTM as of Dec-31-2023 TEV and Market Cap are calculated using a close price as of Mar-01-2024

3. Carvana co.

Background

Carvana Co., together with its subsidiaries, operates an e-commerce platform for buying and selling used cars in the United States. Its platform allows customers to research and identify a vehicle; inspect it using company’s 360-degree

vehicle imaging technology; obtain financing and warranty coverage; purchase the vehicle; and schedule delivery or pick- up from their desktop or mobile devices. The company also operates auction sites. The company was founded in 2012 and is based in Tempe, Arizona.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

127.14

Market Cap (mm)

14,784.3

Open

117.47

Implied Market Capitalization (mm)*

25,908.8

Previous Close

127.14

Shares Out. (mm)

116.3

Change on Day

10.77

Implied Shares Outstanding (mm)*

203.8

Change % on Day

9.3%

Float %

74.0%

Shares Sold Short (mm)

33.3

Dividend Yield %

-

Day High/Low

128.41/ 115.57

Diluted EPS Excl. Extra Items

1.15

52 wk High/Low

128.41/ 9.89

P/Diluted EPS Before Extra

110.93x

Volume (mm)

8.34

Avg 3M Dly Vlm (mm)

9.07

Beta 5Y

3.19

Includes number of shares outstanding + shares held by non-controlling interest holders without accounting for dilutive securities | Delayed Quote** | Last Updated on Mar-01-2024

NYSE:CVNA - Common Stock

Financial Information (Currency: AUD, in mm)

Total Revenue

16,507.6

Market Capitalization

14,784.3

TEV/Total Revenue

1.4x

EBITDA

438.3

Implied Market Capitalization (mm)*

25,908.8

TEV/EBITDA

41.7x

EBIT

(101.2)

Total Enterprise Value

22,821.3

P/Diluted EPS Before Extra

110.9x

Net Income

689.7

Total Assets

10,837.0

Price/Tang BV

49.6x

Capital Expenditure

(133.3)

Total Debt

10,371.1

Total Debt/EBITDA

19.0x

4. Beyond Meat

Background

Beyond Meat, Inc., a plant-based meat company, develops, manufactures, markets, and sells plant-based meat products in the United States and internationally. The company sells a range of plant-based meat products across the platforms of beef, pork, and poultry. It sells its products through grocery, mass merchandiser, club stores, and natural retailer channels, as well as various food-away-from-home channels, including restaurants, foodservice outlets, and schools. The company was formerly known as Savage River, Inc. and changed its name to Beyond Meat, Inc. in September 2018. Beyond Meat, Inc. was incorporated in 2008 and is headquartered in El Segundo, California.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

14.97

Market Cap (mm)

968.4

Open

16.63

Shares Out. (mm)

64.7

Previous Close

14.97

Float %

94.0%

Change on Day

(1.41)

Shares Sold Short (mm)

23.1

Change % on Day

(8.6)%

Dividend Yield %

-

Day High/Low

17.15/ 14.94

Diluted EPS Excl. Extra Items

(8.06)

52 wk High/Low

29.50/ 8.55

P/Diluted EPS Before Extra

NM

Volume (mm)

9.59

Avg 3M Dly Vlm (mm)

4.12

Beta 5Y

2.31

Delayed Quote** | Last Updated on Mar-01-2024 12:00 AM (GMT-5)

NasdaqGS:BYND - Common Stock

Financial Information (Currency: AUD, in mm)

Total Revenue

526.3

Market Capitalization

968.4

TEV/Total Revenue

4.8x

EBITDA

(315.0)

Total Enterprise Value

2,542.2

TEV/EBITDA

NM

EBIT

(388.7)

Cash & ST Invst.

292.0

P/Diluted EPS Before Extra

NM

Net Income

(518.2)

Total Debt

1,865.7

Price/Tang BV

NM

Capital Expenditure

(16.2)

Total Assets

1,186.9

Total Debt/EBITDA

NM

5. Spotify

Background

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates through two segments, Premium and Ad-Supported. The Premium segment offers unlimited online and offline streaming access to its catalog of music and podcasts without commercial breaks to its subscribers. This segment sells directly to the end users. The Ad-Supported segment provides on-demand online access to its catalog of music and unlimited online access to the catalog of podcasts to its users on their computers, tablets, and compatible mobile devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is based in Luxembourg City, Luxembourg.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

404.22

Market Cap (mm)

79,689.9

Open

392.58

Shares Out. (mm)

197.1

Previous Close

404.22

Float %

73.3%

Change on Day

11.25

Shares Sold Short (mm)

1.9

Change % on Day

2.9%

Dividend Yield %

-

Day High/Low

404.33/ 390.11

Diluted EPS Excl. Extra Items

(4.53)

52 wk High/Low

404.33/ 181.68

P/Diluted EPS Before Extra

NM

Volume (mm)

2.30

Avg 3M Dly Vlm (mm)

2.00

Beta 5Y

1.60

Delayed Quote** | Last Updated on Mar-01-2024 12:00 AM (GMT-5)

NYSE:SPOT - Common Stock

6. Mineral Resources 

Background

Mineral Resources Limited, together with subsidiaries, operates as a mining services company in Australia, Asia, and internationally. It operates through five segments: Mining Services, Iron Ore, Lithium, Energy, and Other Commodities. The company offers contract crushing, screening, and processing; specialized mine services, including materials handling, plant and equipment hire and maintenance, tails recovery, and aggregate crushing; and design, engineering, and construction services for resources sector. It also manages the processing, production, logistics, ship loading, marketing, and export of commodities on behalf of tenement owners; and provides specialist parts to the mining, quarrying, and recycling industries. In addition, the company has a portfolio of iron ore assets; and holds interests in the Mount Marion and Wodgina lithium projects located in Western Australia. Mineral Resources Limited was founded in 1993 and is based in Osborne Park, Australia.

Stock Quote and Chart (Currency: AUD)

Last (Delayed)

66.40

Market Cap (mm)

12,901.4

Open

68.00

Shares Out. (mm)

194.3

Previous Close

66.40

Float %

84.9%

Change on Day

(1.45)

Shares Sold Short (mm)

-

Change % on Day

(2.1)%

Dividend Yield %

0.6%

Day High/Low

68.81/ 65.94

Diluted EPS Excl. Extra Items

2.01

52 wk High/Low

91.60/ 52.52

P/Diluted EPS Before Extra

33.07x

Volume (mm)

1.04

Avg 3M Dly Vlm (mm)

1.03

Beta 5Y

1.26

Delayed Quote** | Last Updated on Mar-04-2024 12:00 AM (GMT-5)

ASX:MIN - Common Stock

Financial Information (Currency: AUD, in mm)

Total Revenue

4,943.7

Market Capitalization

13,183.1

TEV/Total Revenue

3.4x

EBITDA

1,347.7

Total Enterprise Value

16,760.2

TEV/EBITDA

12.1x

EBIT

455.8

Cash & ST Invst.

1,383.1

P/Diluted EPS Before Extra

33.8x

Net Income

392.0

Total Debt

4,929.8

Price/Tang BV

3.5x

Capital Expenditure

(3,093.4)

Total Assets

10,953.7

Total Debt/EBITDA

3.5x

Currency in AUD in mm, LTM as of Dec-31-2023 TEV and Market Cap are calculated using a close price as of Mar-01-2024

This Accounting and Finance has been solved by our PhD Experts at My Uni Paper.

Get It Done! Today

Country
Applicable Time Zone is AEST [Sydney, NSW] (GMT+11)
+

Every Assignment. Every Solution. Instantly. Deadline Ahead? Grab Your Sample Now.