The valuation is attached in an Excel file. Mercury General Corporation (MCY) Name: Mercury General CorporationTicker Symbol: MCY (NYSE)Founded: 1961 by George JosephHeadquarters: Los Angeles, California, USAIndustry: Insurance – Property & Casualty (P&C) Company Overview Mercury General is a California-based property and casualty insurer best known for its auto insurance operations. The company maintains a conservative balance sheet, a stable dividend history, and focuses on personal and small commercial lines across select U.S. states, with California being its dominant market. General Notes Valuation Considerations DCF & COMPS ANALYSIS Scenerios & Stock Intrinsic Values: DCF Worst Scenerio: $67,8 COMPS Worst Scenerio: $139,9 DCF Base Scenerio: $124,0 COMPS Base Scenerio: $147,1 DCF Best Scenerio:…

Industry:Technology/Transportation Year Established:2009 Market:Operates in over 70 countries and 10,000+ cities worldwide. Business Model: Connects riders and drivers via its app(largest growth), food delivery (Uber Eats) and logistics (Uber Freight)(declines a little). Takes a commission on transactions (usually 20–30%). IPO: Went public in May 2019. Recent Strategy Shifts: Focus on profitability after years of losses, Upfront pricing model boosted margins. Heavy investment in autonomous vehicle partnerships nowadays, which was one of the main reasons(autonomous driving technology) for undervaluation of the company. Controversies & Challenges: Faced lawsuits and regulatory battles over driver classification. Needs to provide more incentives to keep drivers. Criticism over surge pricing, safety incidents, and early aggressive corporate…

Samsonite International operates in the travel products sector. In this valuation, I did not cover all details due to time constraints caused by my studies. Instead of using reinvestments and ROE or preparing detailed revenue and cost schedules, I based my future growth rate assumptions on past growth years, making some adjustments to past averages to ensure reasonable projections. I used both the exit multiples method and the perpetuity model to determine the terminal value, applying a weighted average depending on the business sector. Additionally, I assumed that amortization and reinvestment grow at a constant rate, equal to the average growth rate of total costs (excluding COGS) from past years.…

Pinterest Inc. operates in the electronics/entertainment sector. In this valuation, I did not cover all details due to time constraints caused by my studies. Instead of using reinvestments and ROE or preparing detailed revenue and cost schedules, I based my future growth rate assumptions on past growth years, making some adjustments to past averages to ensure reasonable projections. I used both the exit multiples method and the perpetuity model to determine the terminal value, applying a weighted average depending on the business sector. Additionally, I assumed that amortization and reinvestment grow at a constant rate, equal to the average growth rate of total costs (excluding COGS) from past years. I…

Undetailed Valuation: Green Thumb Industries. Reit company that specialized in cbd/hemp farming sector. We could not make and use working capital schedule because of the nature of the reit business sector. On this valuation I did not cover all details due to lack of time because of my studies: Instead of using reinvestments and roe or using revenue and cost schedules , I used growth years of past years for my future growth rate assumption and I made some adjustments on past year growth averages to make my assumptions more reasonable. I both used exit multiplies method and perpetuity model for finding terminal value and used weighted averages of them…

Undetailed Valuation: Green Thumb Industries. One of the largest market cap cbd/hemp companies. The only one with sustainable net profits and high growing rates. on this valuation I did not cover all details due to lack of time because of my studies: I did not use detailed schedules beside working capital schedule and I made my assumptions mostly from past years growth rates. Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I mixed exit multiplies method and perpetuity model both for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth…

Undetailed Valuation: Real Estate investment firm (like a REIT). has stable high divident rates. gordon growth model valuation: 8,12, Dcf valuation: 42,45 and Cca valuation: 125% growth oportunity. Has so much better ratios then sector averages and comparable companies. on this valuation I did not cover all details due to lack of time because of my studies: Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I used exit multiplies method for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth rates of past years, in more comprehensive valuations, percentages of…

Undetailed Valuation: Holding company owns porsche and volkswagen (25%)both companies are not so underpriced, about fair value. So it includes some risks involved in it when we take into account the expectation about automobile industry and the european economy. on this valuation I did not cover all details due to lack of time because of my studies: Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I used exit multiplies method for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth rates of past years, in more comprehensive valuations, percentages of…

Undetailed Valuation: A small trucking and warehouse company, Trucking and warehouse companies are undervalued in general but according to Compared Companies analysis Mullen Goup is approx. %30 undervalued regarding sector ratios. FCF estimates %200+ growth potential but sector averages are low. In summary it is a small company but can be good opportunity to invest in. on this valuation I did not cover all details due to lack of time because of my studies: Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I used exit multiplies method for finding terminal value, and I assumed that amortization and reinvestment have the…

Undetailed Valuation: London based international investment broker company, 92% of ownership holded by institutions. I did not make comparable companies analysis/ratio’s valuation because of the structure of the company. on this valuation I did not cover all details due to lack of time because of my studies:  Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I used exit multiplies method for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth rates of past years, in more comprehensive valuations, percentages of amortizations and reinvestments regarding sales should be used.