Scribd Logo
Upload

Welcome to Scribd!

  • Warren Buffet Intrinsic Value Example Nike

    Uploaded by

    LarryNguyen
    13 views3 pages
    Example

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Example

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    13 views3 pages

    Warren Buffet Intrinsic Value Example Nike

    Uploaded by

    LarryNguyen
    Example

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Year

    EPS
    2004
    2005
    2006
    2007
    2008
    2009
    2010
    2011
    2012
    2013

    0.945
    1.12
    1.32
    1.47
    1.87
    1.51
    1.93
    2.2
    2.37
    2.69

    EPS
    3
    2.5
    2
    1.5
    1
    0.5
    0
    2002

    Year
    2004
    2005
    2006
    2007
    2008
    2009
    2010
    2011
    2012
    2013

    Book Value
    4.53
    5.37
    6.08
    7
    7.94
    9.93
    11.11
    11.63
    12.57
    12.48

    2004

    2006

    2008

    2010

    2012

    2014

    Book Value
    14
    12
    10
    8
    Book Value

    6
    4
    2
    0
    2002

    Year
    2004
    2005
    2006
    2007
    2008
    2009
    2010
    2011
    2012
    2013

    Debt/Equity
    0.17
    0.14
    0.11
    0.08
    0.08
    0.09
    0.06
    0.07
    0.04
    0.12

    2004

    2006

    2008

    2010

    2012

    2014

    Debt/Equity
    0.18
    0.16
    0.14
    0.12
    0.1
    Debt/Equity

    0.08
    0.06
    0.04
    0.02
    0
    2002

    2004

    2006

    2008

    2010

    2012

    2014

    Year

    EPS
    2004
    2005
    2006
    2007
    2008
    2009
    2010
    2011
    2012
    2013

    Total

    1.12
    1.32
    1.47
    1.87
    1.51
    1.93
    2.2
    2.37
    2.69
    16.48

    Book Value Dividend


    4.53
    5.37
    1
    6.08
    1.24
    7
    1.48
    7.94
    0.92
    9.93
    1
    11.11
    1.08
    11.63
    1.24
    12.57
    1.5
    12.48
    0.96
    7.95
    10.42
    Total Cash =
    -2.47
    Avg Div =
    1.157778

    EPS

    Book Value

    Debt/Equity

    You might also like