ASSESSMENT CASE PAPER ANALYSIS / TUTORIALOUTLET DOT COM ASSESSMENT CASE PAPER ANALYSIS / TUTORIALOUTLET DO | Page 10

* Ordinary Shares Share Price
= Ordinary Shares Market Capitalization
+ Preferred Stock Shares Out
* Preferred Stock Share Price
= Preferred Stock Market Capitalization
- Cash & Short Term Investments
+ Total Debt
+ Pref. Equity
+ Total Minority Interest
= Total Enterprise Value (TEV) 54,863.3
602.0
84.8
51,060.6
54.8
69.4
3,802.7
4,549.0
93,498.0
239.0
144,051.3 Book Value of Common Equity
+ Pref. Equity
+ Total Minority Interest
+ Total Debt
= Total Capital 45,189.0
239.0
93,498.0
138,926.0 **For companies that have multiple share classes that
publicly trade,
we are incorporating the different prices to calculate our company
level market capitalization. Please click on the value to see the
detailed calculation. Prices shown on this page are the close price of
the company’s primary stock class. Shares shown on this page are
total company as-reported share values. Total Liability includes Total
Debt, Minority Interest and Pref. Equity.
Net Liability includes Total Liability, net of Cash and Short Term
Investments.
TEV includes Market Cap and Net Liability.