Ninestar(SZ:002180) Zheng Quan Zhi Xing·2025-06-20 12:06Group 1 - The core viewpoint of the article revolves around the valuation analysis of Lexmark International II, LLC, focusing on the methodologies used, including the income approach and market approach, to determine the company's equity value [2][23][29] - The income approach estimates the market value of Lexmark's equity at $17,200.00 million, with a basis in projected revenue from hardware sales, supplies, and other services [18][19] - The market approach evaluates Lexmark's equity value at $19,800.00 million, considering comparable companies in the same industry and market [23][24] Group 2 - The valuation analysis indicates that Lexmark's main business revenue is projected to grow at an annual rate of 0.26% to 0.44% during the forecast period [8][19] - The analysis highlights the importance of hardware sales in generating ongoing revenue from consumables and after-sales services, which are critical for profitability [3][4] - The estimated gross margin for Lexmark's hardware sales is projected to decline slightly, reflecting competitive pressures and changes in product mix [11][19] Group 3 - The selection of comparable companies for the market approach includes Brother Industries, Ricoh Group, Konica Minolta, and Canon, which are all publicly traded companies in the same industry [24][27] - The analysis emphasizes that the chosen comparable companies share similar business models and are influenced by the same economic factors, ensuring a relevant comparison [23][27] - The valuation process incorporates adjustments for financial metrics and other factors to enhance comparability between Lexmark and the selected companies [28][29]