EPS BV Sales EBITDA Premium Synergy
Historical Multiples:
- Average 15.4 4.1 3.7 12.0 30.0% 25.0% Shares outstanding (
79.
EPS Last 4Q Est. 2021 Est. 2022
JTM EPS 2.40 2.50 2.60
Average 36.96 38.50 40.04
Book Value
JTM Book Value 15.00
Average 61.50
Sales
JTM Sales (Last 4Q) 2,120
Firm Value 7,844
Debt Value 2,400
Equity Value 5,444
Average 68.74
EBITDA
JTM EBITDA (Last 4Q) 577
Firm Value 6,924
Debt Value 2,400
Equity Value 4,524
Average 57.12
Premium
Pre-Announcement Stock Price 38.00
Average 49.40
Synergy
Pre-Announcement Stock Price 38.00
Average 47.50
1