โ
Correct answer: ZAR 38.56
๐ Explanation: Median of 9.6, 10.4, 11.8 and 13.0 = (10.4 + 11.8) / 2 = 11.1x. Enterprise value = 11.1 x 4,600 = ZAR 51,060 million. Equity value = EV - net debt = 51,060 - (14,500 - 2,000) = ZAR 38,560 million, or ZAR 38.56 per share on 1,000 million shares, slightly below the ZAR 40.00 price.
โ Why the other options are wrong: ZAR 25.24 applies the EBITDA multiple to EBIT of 3,400 (4,600 - 1,200), mismatching the multiple and the metric; ZAR 36.56 deducts the gross debt of 14,500 without crediting the ZAR 2,000 million of cash, overstating the claims ranking ahead of equity.
๐ Objective: 5.4 (Market-based valuation: price and enterprise value multiples)