Copyright 2017.

The Warren Buffett Spreadsheet

Recerse DCF Calculation

Yellow= manual input

2 Stage DCF valuation

Stock ticker: BBBY

Date: 11/26/2017

5y average free cash flow: 700

Current stock price 20

Years: 1-5 6-10

Growth Rate: -15% -12%

Terminal Growth Rate: 2% Discount Rate:

Shares Outstanding: 144

Year Flows Growth

1 595 -15%
2 506 -15%
3 430 -15%
4 365 -15%
5 311 -15%
6 273 -12%
7 241 -12%
8 212 -12%
9 186 -12%
10 164 -12%

Terminal Year 167

PV of Year 1-10 Cash Flows: 2170
Terminal Value: 654
Total PV of Cash Flows: 2824
Number of Shares: 144
Intrinsic Value (IV): 20

Reverse DCF Growth rate -15.0 %

Change the growth rate in cell B42 until intrinsic value in cell B40 is equal or close to equal to cu
 11%

Value
$536
$410
$314
$241
$184
$146
$116
$92
$73
$58

ual or close to equal to current stock price in B14. That is the growth rates the market expect considering
arket expect considering todays stock price
Copyright 2017. The Warren Buffett Spreadsheet

Recerse DCF Calculation

Yellow= manual input

2 Stage DCF valuation

Stock ticker: MCK

Date: 11/17/2017

5y average free cash flow: 2900

Current stock price 140

Years: 1-5 6-10

Growth Rate: 1% 1%

Terminal Growth Rate: 2% Discount Rate:

Shares Outstanding: 215

Year Flows Growth

1 2,923 1%
2 2,947 1%
3 2,970 1%
4 2,994 1%
5 3,018 1%
6 3,037 1%
7 3,057 1%
8 3,076 1%
9 3,096 1%
10 3,116 1%

Terminal Year 3178

PV of Year 1-10 Cash Flows: 17698
Terminal Value: 12436
Total PV of Cash Flows: 30134
Number of Shares: 215
Intrinsic Value (IV): 140

Reverse DCF Growth rate 0.8 %

Change the growth rate in cell B42 until intrinsic value in cell B40 is equal or close to equal to cu
 11%

Value
$2,634
$2,392
$2,172
$1,972
$1,791
$1,624
$1,472
$1,335
$1,210
$1,097

ual or close to equal to current stock price in B14. That is the growth rates the market expect considering
arket expect considering todays stock price