ENH Quick Valuation

Just some basic valuation models and examples, some may not be completely correlative to be precise. Just wanted to get you all an idea of why a valuation could be $6.5bln.
Price points from the results are in bold.

O/S 67.74m
Assets: $14.8bln
 -goodwill:$0.511bln
 = $14.289bln
 -Liabilities: $9.72bln
$4.56bln shareholder equity
X 27% average buyout premium = $5.8bln ($85.62 PPS Baseline, brand not considered)

 If Goodwill considered: $0.511bln +27%= $0.648bln
+$5.8bln= $6.44897bln ($95.20 PPS)

 Income: 310m +27%
 = $393m or .393bln
 $73.44 Book/sh
+$16.14 cash/sh
=$89.58
+ Div yield 2.34%
=$91.67
 X67.74m O/s
= $6.209bln ($91.67 PPS)
+.393bln Income
=$6.602bln ($97.46 PPS)

Key approximate levels until we have confirmation of buyout price:
$5.8bln ($85.62 PPS Baseline, brand not considered)
$6.209bln ($91.67 PPS)
$6.44897bln ($95.20 PPS)
$6.602bln ($97.46 PPS)
mean of 4 valuation figures above= $6.265bln ($92.48 PPS)