Skip to main content
Message Font: Serif | Sans-Serif
No. of Recommendations: 1

Could someone help me with my following problem?

I was reading TMF's article ( on using EV/IC as valuation measurement with interest and tried to use it myself. The number I got for CSCO was different from the one in the article.

EV (enterprise value) was defined as market capitalization plus long-term debt minus cash and short-term investments. IC (invested capital) was calculated using the Fool's formula of total assets minus non-interest bearing current liabilites minus cash.

Using the above formulae, I obtained the following numbers for JNPR and CSCO, assuming the stock price of 148.9 for JNPR and 65.5 for CSCO on June 30.

my numbers the article's numbers
JNPR (Q2, June, 00) JNPR (Q2, June, 00)
EV $50,400 m EV 50,406.6
IC $512.6 m IC 512.6
EV/IC 98x EV/IC 98x

CSCO (Q4, July, 00) CSCO (Q4, July, 00)
EV 489,393 EV 474,753
IC 22,149 IC 8,239.5
EV/IC 22x EV/IC 58x

From the numbers above, one can see that I got the same EV/IC for JNPR as the article did. But the article had an EV/IC of 58 for CSCO and I got 22 for the EV/IC. The number would be 30 if I used Q3 numbers for CSCO. As one can see from the above tables, the difference arises from the IC numbers. I can't find anything was wrong with my IC of $22,148 million for CSCO. Could someone help me find the error here?

Thank you very much for your help in advance.
(I'm sorry that I accidentally submitted this post before I finished it).

Print the post  


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.
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.