Professional Documents
Culture Documents
case nike ข้อ 3 PDF
case nike ข้อ 3 PDF
Discounted Cash Flow (in millions of dollars except per share data)
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Free Cash Flow 764.1 663.1 777.6 866.2 1014 1117.6 1275.2 1351.7 1483.7 1572.7
Terminal Value 25835.42
Total Flows 764.1 663.1 777.6 866.2 1014 1117.6 1275.2 1351.7 1483.7 27408.12
Present Value of Flows $699.2770 $555.3633 $596.0098 $607.5953 $650.9284 $656.5695 $685.6014 $665.0783 $668.0941 $11,294.5741
Enterprise Value $17,079.0912
Less Current Outstanding Debt 1296.6
Equity Value $15,782.4912
Current Shares Outstanding 271.5