Valuation Reconciler

Table of Contents

• Example
• Workflow
• Common Patterns
• Guardrails
• Quick Reference

Example

Scenario: NovaBrands Inc. -- US consumer goods company, current price $65/share

Valuation inputs:

• DCF intrinsic value (FCFF two-stage): $85/share
• Relative valuation, PE regression (sector): $78/share
• Relative valuation, EV/EBITDA peer median: $90/share

Reconciliation table: