Estate of Lynn M. Rodgers, deceased, First National Bank of Commerce, Executor - Page 44




                                       - 44 -                                         

               Under the public market multiples approach, Mr. Moore                  
          applied a 30-percent real estate company discount to the ag-                
          gregate value of the unimproved real properties owned by Marrero            
          Land on the valuation date.  He determined that value by using,             
          inter alia, Mr. Guice's determination of the aggregate fair                 
          market value of the remaining unimproved real properties as of              
          that date.  Application by Mr. Moore of a 30-percent real estate            
          company discount to the value of unimproved real properties owned           
          by Marrero Land on the valuation date resulted in what Mr. Moore            
          described as the implied public market capitalization of the                
          Company's unimproved real properties.  Mr. Moore then capitalized           
          the earnings, book value, and dividends, respectively, of Marrero           
          Land to arrive at what he referred to as the implied public                 
          market capitalization of the Company's income-producing prop-               
          erties using each of those factors.  He then added the implied              
          public market capitalization of the unimproved real properties              
          owned by Marrero Land as of the valuation date to the implied               
          public market capitalizations of its income-producing properties            
          determined by using earnings, book value, and dividends, re-                
          spectively, which resulted in what he characterized as the                  
          implied market capitalization of Marrero Land using each of those           
          factors.  He determined what he described as the respective                 
          implied public market values of decedent's interest in Marrero              
          Land as of the valuation date using earnings, book value, and               





Page:  Previous  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  Next

Last modified: May 25, 2011