Estate of Richard R. Simplot - Page 51




                                       - 51 -                                         

               Then, Dr. Spiro used a market valuation approach, focusing on          
          three food companies (ConAgra, H.J. Heinz, and Universal Foods) and         
          one fertilizer company (Vigoro), with size and business operations          
          comparable to J.R. Simplot Co.'s two primary divisions.  He                 
          compared relevant ratios (price-to-revenue; price-to-cash-flow;             
          price-to-EBIT; price-to-EBDIT) and data for J.R. Simplot Co. and            
          the chosen comparable companies as of their most recent fiscal year         
          or 12-month period,18 concluding:  (1) J.R. Simplot Co. was smaller         
          than the average of the four comparable companies in revenue; (2)           
          the average comparable company used less debt in its capital                
          structure than J.R. Simplot Co., and J.R. Simplot Co.'s debt-to-            
          assets ratio was higher than the average of the comparable                  
          companies; (3) based on revenue and income growth rates, J.R.               
          Simplot Co. was growing faster than all of the comparable companies         
          (only H.J. Heinz increased its assets faster, primarily due to              
          several acquisitions); (4) profitability ratios indicated that J.R.         
          Simplot Co. and ConAgra were less profitable than the other                 




               18   Because J.R. Simplot Co.'s sales and profitability                
          figures were unavailable for the 12 months preceding the                    
          valuation date, and the Company's fiscal yearend data was                   
          sufficiently removed from the valuation date to be of limited               
          direct use, Dr. Spiro used two methods to derive J.R. Simplot               
          Co.'s revenue, earnings, and performance ratios.  The first                 
          method is based on a fiscal 1993 forecast prepared by J.R.                  
          Simplot Co.'s management in May 1993.  Certain financial                    
          statistics were not computed for the fiscal 1993 period because             
          of insufficient support data.  Second, Dr. Spiro derived                    
          performance measures for the Company by annualizing operating               
          data for the 9 months ended May 31, 1993.                                   


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