Using the segment data below, with net debt and diluted shares given in the table note, what is the sum-of-the-parts value per share of Jessamine Holdings?
| Component | EBITDA | Multiple |
|---|---|---|
| Industrial segment | 100 | 10.0x |
| Consumer segment | 50 | 6.0x |
| Unallocated corporate costs | (10) | 8.0x |
Show answer & explanation
Answer: B
- Industrial EV = 100 × 10.0 = 1,000; Consumer EV = 50 × 6.0 = 300.
- Corporate costs = −10 × 8.0 = −80.
- SOTP EV = 1,000 + 300 − 80 = 1,220.
- Equity = 1,220 − 420 = 800; per share = 800 / 40 = $20.00.
$17.50: Wrong. This applies a single blended 8.0x multiple to total EBITDA (140 × 8.0 − 420) / 40.
$20.00: Correct. EV = 100 × 10 + 50 × 6 − 10 × 8 = 1,000 + 300 − 80 = 1,220; equity = 1,220 − 420 = 800; per share = 800 / 40 = $20.00.
$22.00: Wrong. This leaves out the capitalized corporate costs ((1,300 − 420) / 40).
$30.50: Wrong. This divides enterprise value by shares without subtracting net debt.
SOTP values each segment at its own multiple, deducts capitalized corporate costs, then bridges to equity per share.