Agility ” Business Evaluation

Agility ” Business Evaluation

Project description
I will attach ratios and calculations and please right the research paper based on them. The Company’s name is ” Agility”.

Your written report is based on these calculations.

Structure of the written report:
Introduction: introduce your research topic
Objective: of the study-why you are conducting such research
Methodology: what methods and models you are using. Type each models and ratios in this section.
Analysis of Results: based on your various calculations in (1,2,3 above), describe the results, provide your opinion, and make future recommendations. (Consider yourself, as if you are an investment analysts and you are serving clients who has money and like to invest in stock market.)
Conclusion: Provide concluding remarks to end you.

Valuation                        1) Forecasted Fair Value (Stock Price) Based on P/E                2) Forecasted Fair Value (Stock Price) P/BV Ratio                3) Forecasted Fair Value (Stock Price) P/Sales Ratio                4) DCF
P/E Based Fair Valuation
2009    2010    2011    2012    2013    2014 F    2015 F    2016 F    2017 F    2014 E                2014 E                2014 E
Price(stock market price at 31 dec 2011)    570    520    375    510    700    1097.869    1276.659006    1484.56536    1726.329662    489.5606532                395.317416
EPS(from income statement)    155.9    24.92    26.94    32.21    44.28
# of Shares outstanding     1,003,412,041     1,007,478,069    1,003,965,384    1,046,168,091    1,046,586,554
BVPS    100    100    100    100    100
Price to BV     5.700    5.200    3.750    5.100    7.000
Sales     1,612,394,000      1,510,681,000      1,218,840,000      1,294,959,000      1,263,469,000
Average Forecasted Price    660.916
Sales/Share    1.607    1.499    1.214    1.238    1.207    1.031706758    <—Average
Price to Sales Ratio    354.718    346.790    308.890    412.017    579.841    329.5074689    <—Average
Growth of Sales/Share    -0.067    -0.190    0.020    -0.025        -0.048869313    <—Average

Average of Price to BV                        4.210
Average BVPS                        100
Estimate Average P/E    3.656    20.867    13.920    15.834    15.808    13.28573579
Average Growth of EPS        -0.840    0.081    0.196    0.375    0.162851908
Average EPS                        71.0625

BV of Stock= BV of Equity/ # of shares outstanding