No. of Recommendations: 1
Hadn't run it before.
Predicted price $49.87 (yesterday's close)
Discount rate 15.0%
TTM Earnings $263
Growth 1-5 22.0%
Growth 5-10 11.0%
Growth term 2.5%
# shares 112.1
Historical growth
1-year 4.9%
3-year CAGR 13.1%
5-year CAGR 31.7%
Heh, not too promising using the most basic definition of FCF (CFFO - capex).
Using $46.18 (recent price), changes to 20.5% / 10.2% / 2.5% at 15% discount.
Cheers,
Jim