Scribd Logo
Upload

Welcome to Scribd!

  • DCF (Tencent 2023)

    Uploaded by

    marquel
    3 views2 pages
    1. The document provides a two-stage fair value calculation for the stock TENCENT based on discounted earnings. 2. It lists the growth rate, discount rate, and terminal growth rate used and provides the projected EPS and fair value for TENCENT through 2043. 3. Based on the analysis, the fair value of TENCENT is $62.67 per share but the current price is $44.75, indicating a margin of safety of 29%.

    Original Description:

    Original Title

    DCF(TENCENT_2023)

    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
    1. The document provides a two-stage fair value calculation for the stock TENCENT based on discounted earnings. 2. It lists the growth rate, discount rate, and terminal growth rate used and provides the projected EPS and fair value for TENCENT through 2043. 3. Based on the analysis, the fair value of TENCENT is $62.67 per share but the current price is $44.75, indicating a margin of safety of 29%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views2 pages

    DCF (Tencent 2023)

    Uploaded by

    marquel
    1. The document provides a two-stage fair value calculation for the stock TENCENT based on discounted earnings. 2. It lists the growth rate, discount rate, and terminal growth rate used and provides the projected EPS and fair value for TENCENT through 2043. 3. Based on the analysis, the fair value of TENCENT is $62.67 per share but the current price is $44.75, indicating a margin of safety of 29%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    1.

    If you don't have "GuruFocus" tab in the menu, please download and i
    2. Make sure you login your account. The username/password are the sa
    3. This is a two stage Fair-Value-Calcuator based on discounted earnings.

    Fair Value Calculator


    Symbol TENCENT
    Growth Rate (Growth Stage) 20.00%
    Discount Rate 12.00%
    Terminal Growth Rate 10.00%

    Please do not make changes to the content below

    Year 2023
    EPS without NRI 1.9
    X 1.071
    Y 0.982
    Growth Value 2024 2025 2026 2027
    $ 28.32 2.04 2.18 2.34 2.50

    Terminal Value 2034 2035 2036 2037


    $ 34.35 3.72 3.65 3.59 3.52

    Fair Value $ 62.67


    Price $ 44.75
    Margin of Safety 29%
    the menu, please download and install GuruFocus Excel Add-in at:
    he username/password are the same as you have on GuruFocus.com
    or based on discounted earnings. Go here to learn more: http://www.gurufocus.com/news/39330

    2028 2029 2030 2031 2032 2033


    2.68 2.87 3.08 3.30 3.54 3.79

    2038 2039 2040 2041 2042 2043


    3.46 3.40 3.34 3.28 3.22 3.16

    You might also like