Skip to main content
This Board Has Moved

This board has been migrated to our new platform! Check out the new home page at or click below to go directly to the new Board on the new site.

Go to the New Site
Message Font: Serif | Sans-Serif
No. of Recommendations: 0

Thanks for the detailed discussion on your approach. I actually read it originally on Real Money and was confused a bit by your calculation of PV Operating Value (Years 1-10) and PV Terminal Value.

In your table, you show PV Y1-10 as $49 for the high estimate. However, that figure appears to be closer to the FV of compounded earnings 2.62*(1.13)^5*(1.065)^5 rather than the PV of earnings.

When I calculate PV Y1-10, I discount the growing annuity for years 1-5 and add that to the discounted growing annuity for years 6-10 which has also been discounted back to the present. This calculation results in a PV Y1-10 closer to $25 than $49.

I also can't recreate your PV Terminal Value of $21. For the PV Y11+ I discount the perpetual annuity and then also discount back to the present which results in a value closer to $36.

What am I missing? Thanks in advance for your Finance 101 guidance!
Print the post  


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.
What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
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.