Assumptions:Discount Rate: 12%FCF (1000s): $98,760Assumed 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: $49.87Shares Outstanding (1000s): 71,760Results:Intrinsic Value of Company (per share): $42Intrinsic Value of Company (1000s): $2,998,748Market Cap (1000s): $3,578,671Margin 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
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, Analyst