You are in the process of determining the valuation of K Limited. You have decided to adopt two valuation approaches, namely the Market Approach and…
CA Final · Financial Reporting · PYQS · January 2026
You are in the process of determining the valuation of K Limited. You have decided to adopt two valuation approaches, namely the Market Approach and the Income Approach. Under the Market Approach, the Enterprise Value (EV) of the company is to be computed using the EV/EBITDA multiple. Under the Income Approach, the EV has already been determined based on the company's projected cash flows. Historically, the higher of the two valuations was selected as the final value. However, based on discussions with your partner, you have now been requested to assign equal weights to both the approaches and determine a fair value of the shares of K Limited. The relevant details of K Limited are as follows: EBITDA (Trailing 12 Months):620.00 crore;EV/EBITDA multiple: 8.5;Enterprise Value as per Income Approach:4,701.10 crore;Debt obligation as on the measurement date:1,465.90 crore;Surplus cash and cash equivalents:106.14 crore;Fair value of surplus assets and liabilities:312.40 crore;The number of shares outstanding: 8,52,00,000. You are required to compute the fair value per share of K Limited based on the above inputs and consider 5% liquidity discount and a 5% discount for non-controlling interest, in order to arrive at the final fair value per share from an investor's perspective.
Suggested Answer and Working Notes:
Determination of Enterprise Value of K Ltd. (from Market Approach) Particulars ₹ in crore EBITDA as on the measurement date 620 crore EV/EBITDA multiple as on the date of valuation 8.5 Enterprise value of K Ltd. (620crore x 8.5) 5,270 crore Fair value per share of K Ltd. Particulars Weights ₹ in crore As per Market Approach 50 5,270.00 As per Income Approach 50 4,701.10 Enterprise Valuation based on weights [(5,270 x 50%) + (4,701.10 x 50%)] 4,985.55 Less: Debt obligation as on measurement date (1,465.90) Add: Surplus cash & cash equivalent 106.14 Add: Fair value of surplus assets and liabilities 312.40 3,938.19 Less: Liquidity discount & Non-controlling stake discount (5%+5%=10%) (393.82) Enterprise value of K Ltd. 3,544.37 No. of shares 8,52,00,000 Fair value per share (₹ 3,544.37 crores / 8.52 crores shares) 416.01
Topics: Ind AS 113
Related Questions in this Topic
- BioTech Electronics Ltd. (BEL) is a diversified company with investments in listed entities and also manufactures and se...
- An asset is sold in two different active markets at different prices. An entity enters into transactions in both markets...
- ABC Ltd. acquired 5% equity shares of XYZ Ltd. for 10 crores in the year 20X1-20X2. The company is in process of prepari...
- ABC Ltd. acquired 5% equity shares of XYZ Ltd. for 10 crores in the year 20X1-20X2. The company is in process of prepari...
- Investors Ltd. is in the process of acquisition of shares of Glue Ltd. as part of business reorganization plan. The proj...