Skullcandy Valuation Models (11/18/2012)

Figure 1: Skullcandy historical stock price

                              Industry Competition

	Skullcandy	Harman International	Sony	Bose	Industry Average
LFY Revenues	280.13M	4.31B	N/A	N/A	212.96M
LFY Net Income	26.74M	335.73M	N/A	N/A	N/A
Beta	N/A	2.02	N/A	N/A	1
LT Debt	0	0	N/A	N/A	N/A
Free Cash Flow	21.24M	219.87M	N/A	N/A	N/A
P/E Ratio	8.89	7.94	N/A	N/A	13.90

                                                 

                                               Additional Valuation Models