Skip to main content
Message Font: Serif | Sans-Serif
 
No. of Recommendations: 0
Here's my DCF

								
Discount Rate	10.0%				
Net Cash ($m)	81						
Terminal Growth Rate	5.00%							
#Shares (m)	17.30					
												
	        2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	Av.
FCF Growth%		25.00%	25.00%	25.00%	25.00%	25.00%	20.00%	15.00%	10.00%	10.00%	10.00%	19.00%
Cash Flow ($m)	26.5	33.1	41.4	51.8	64.7	80.9	97.0	111.6	122.8	135.0	148.5	
NPV Cash Flow	 	30.1	34.2	38.9	44.2	50.2	54.8	57.3	57.3	57.3	57.3	1,202.7
												
PV of Cash Flows ($m)	1,684		MrkCap ($m)	1,765		Share Price ($)	102.03
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.
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.