Hi,I know some people here use DCF analysis. I tend to be wary of the DCF analysis. I have three hypothetical companies for which I have valuations. I would like people to value 1 share of each company using their variation of DCF analysis. What I am looking for is intrinsic value, not bargain value or anything else. I want you to take all the numbers at face value - i.e. no need to adjust real earnings to owners earnings or anything. In a few days, I will advise what I believe 1 share of each company is worth and I will provide my rationale.In all cases, please use a 10% discount rate for calculation.In year 1, all three companies are expected to earn $1 per share.Company A pays no dividend, but each year EPS will increase by 10% - i.e. Year 2 EPS will be $1.10. Year 3 EPS will be $1.21. It is expected that this rate of EPS growth will continue forever.Company B pays out 50% of its earnings as a dividend, but each year EPS will increase by 5% - i.e. Year 2 EPS will be $1.05. Year 3 EPS will be $1.1025. It is expected that this rate of EPS growth and dividend payout ratio will continue forever.Company C pays out all of its earnings as a dividend, but it is expected that its EPS and dividend will remain at $1 forever.Lets see your valuations.StevnFool
Best Of |
Favorites & Replies |
Start a New Board |
My Fool |
BATS data provided in real-time. NYSE, NASDAQ and NYSEMKT data delayed 15 minutes.
Real-Time prices provided by BATS. Market data provided by Interactive Data.
Company fundamental data provided by Morningstar. Earnings Estimates, Anal