Scribd Logo
Upload

Welcome to Scribd!

  • Present (Intrinsic) Value Calculation (10 Year Growth)

    Uploaded by

    Shubha Tandon
    12 views4 pages
    The document calculates the intrinsic value of a stock using a discounted cash flow model over 10 years. It provides earnings projections for the next 10 years and estimates a terminal value growth rate of 10%. It then calculates the present value of future earnings for each year using a 10% discount rate to get a present value of the stock of $88.82.

    Original Description:

    Original Title

    Copy of Intrinsic Value Formula

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document calculates the intrinsic value of a stock using a discounted cash flow model over 10 years. It provides earnings projections for the next 10 years and estimates a terminal value growth rate of 10%. It then calculates the present value of future earnings for each year using a 10% discount rate to get a present value of the stock of $88.82.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views4 pages

    Present (Intrinsic) Value Calculation (10 Year Growth)

    Uploaded by

    Shubha Tandon
    The document calculates the intrinsic value of a stock using a discounted cash flow model over 10 years. It provides earnings projections for the next 10 years and estimates a terminal value growth rate of 10%. It then calculates the present value of future earnings for each year using a 10% discount rate to get a present value of the stock of $88.82.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    Present (Intrinsic) Value Calculati

    Earnings (Current) 2021 2022 2023 2024 2025 2026


    $7.79 $7.79 $7.79 $7.79 $7.79 $7.79 $7.79
    Present Value (Yearly) $7.08 $6.44 $5.85 $5.32 $4.84 $4.40
    Present Value (Stock) = $88.82
    insic) Value Calculation (10 Year Growth)
    Terminal Value Growth Rate
    2027 2028 2029 2030 2031 1 Next 5 Years
    $7.79 $7.79 $7.79 $7.79 $116.85 1 5-10 Years
    $4.00 $3.63 $3.30 $3.00 $40.96 10.00% Discount Rate
    Present (Intrinsic) Value Calculati
    Growth)
    Growth Rate For Earnings P/E for TV
    Earnings (2019) 2020 2021 2022 2023 2024
    1.078 $12.80 $13.80 $14.87 $16.03 $17.29 $18.63 7.00
    Present Value (Yearly) $11.81 $10.90 $10.06 $9.29 $8.57
    Present Value (Stock) = $110.65
    rinsic) Value Calculation (5 Year
    Growth)
    Terminal Value (TV)
    2029
    $130.44
    $60.01 16.80% Discount Rate (Expected Return)

    You might also like