Message Font: Serif | Sans-Serif
 
No. of Recommendations: 1

Assumptions:

Discount Rate: 12%
FCF (1000s): $98,760
Assumed Earnings Growth For Next 5 Years: 25% (very high)
Assumed Earnings Growth For 6-10 Years: 7%
Assumed Earnings Growth After 10 Years: 3%
Current Stock Price: $49.87
Shares Outstanding (1000s): 71,760

Results:

Intrinsic Value of Company (per share): $42
Intrinsic Value of Company (1000s): $2,998,748
Market Cap (1000s): $3,578,671
Margin of Safety (if negative =risk)(1000s): ($579,923)
Margin of Safety (if negative=risk) percentage: -19.34 %
Price / value ratio: 1.19

(used TMF IV DCF Calculator and Yahoo for inputs)

-AeroFool
Print the post  

Announcements

What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Community Home
Speak Your Mind, Start Your Blog, Rate Your Stocks

Community Team Fools - who are those TMF's?
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.
Advertisement