Estate of James Waldo Hendrickson - Page 56




                                        - 56 -                                         
          mean and median of the guideline companies; both the price-to-               
          earnings multiple (used but ultimately ruled out) and the price-             
          to-book equity ratio are near the highest values in the guideline            
          company data.  In contrast, the price-to-earnings multiple and               
          price-to-book ratios selected by Mr. Magee are comparable to the             
          mean values from the minority group data.                                    
               While there is little difference in Mr. Fuller's guideline              
          company data, and Mr. Magee's control group data, we think that              
          Mr. Magee's criteria for the selection of comparable companies               
          produced a group of companies that more closely resembled the                
          size and operating characteristics of Peoples than Mr. Fuller's              
          guideline companies.  Accordingly, in determining the value of               
          the estate shares under the guideline method, we rely on the data            
          supplied by Mr. Magee.                                                       
               Mr. Magee did not, however, address Peoples'                            
          overcapitalization and, unlike Mr. Fuller, did not make any                  
          normalizing adjustments.  In contrast, as discussed supra, Mr.               
          Fuller removed excess equity, valued equity from operations, and             
          then added back the excess equity.  Adjustments to equity were               
          necessary to value Peoples properly, and we think Mr. Fuller used            
          a sensible approach in so doing.  Accordingly, in valuing the                
          estate shares, we use adjusted equity and assets of $6,999,000               
          and $77,770,000, respectively, for purposes of the guideline                 
          method, and $12,919,000 in excess equity before discounts.                   






Page:  Previous  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  Next

Last modified: May 25, 2011