Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • Stock Intrinsic Value

    Загружено:

    Adeniyi Alese
    106 просмотров6 страниц
    The document contains intrinsic value calculations for American International Group (AIG) stock and Nike (NKE) stock using discounted earnings per share and discounted cash flow methods over a 10-year period. For AIG, the current EPS is $1.16 with an assumed growth rate of 20% and discount rate of 4%. For Nike, the current operating cash flow is $1,514 million with an assumed growth rate of 9.51% and discount rate of 5%. The calculations project valuations for both stocks annually through 2016.

    Исходное описание:

    Авторское право

    © © All Rights Reserved

    Доступные форматы

    XLS, PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ
    The document contains intrinsic value calculations for American International Group (AIG) stock and Nike (NKE) stock using discounted earnings per share and discounted cash flow methods over a 10-year period. For AIG, the current EPS is $1.16 with an assumed growth rate of 20% and discount rate of 4%. For Nike, the current operating cash flow is $1,514 million with an assumed growth rate of 9.51% and discount rate of 5%. The calculations project valuations for both stocks annually through 2016.

    Авторское право:

    © All Rights Reserved
    Скачайте в формате XLS, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    106 просмотров6 страниц

    Stock Intrinsic Value

    Загружено:

    Adeniyi Alese
    The document contains intrinsic value calculations for American International Group (AIG) stock and Nike (NKE) stock using discounted earnings per share and discounted cash flow methods over a 10-year period. For AIG, the current EPS is $1.16 with an assumed growth rate of 20% and discount rate of 4%. For Nike, the current operating cash flow is $1,514 million with an assumed growth rate of 9.51% and discount rate of 5%. The calculations project valuations for both stocks annually through 2016.

    Авторское право:

    © All Rights Reserved
    Скачайте в формате XLS, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 6

    Intrinsic Value Calculator (Discounted Earnings Per Share Method 10 years

    (Be consistent with the denominations used. Usually Millions $)

    KEY IN THE VALUES IN WHITE BOX


    Name of Stock

    American International Group

    Stock Symbol

    AIG
    $1.16

    Current EPS

    Current Year

    20%

    EPS Growth Rate

    Discount Rate

    2006
    4%

    NB: Take the last Fiscal Year as the Current Y


    NB: Use the 3 months US Treasury Rate

    Intrinsic Value Calculator


    (Discounted Earnings Per Share Method 10 years)

    Value

    $8.00
    $7.00

    EPS(Projected)

    $6.00

    Discounted Value

    $5.00
    $4.00
    $3.00
    $2.00
    $1.00
    $0.00
    2007

    2008

    2009

    2010

    2011

    2012
    Year

    2013

    2014

    2015

    2016

    ted Earnings Per Share Method 10 years)

    nominations used. Usually Millions $)

    NB: Take the last Fiscal Year as the Current Year


    NB: Use the 3 months US Treasury Rate

    Value Calculator
    Per Share Method 10 years)

    2012
    Year

    2013

    2014

    2015

    2016

    Intrinsic Value Calculator (Discounted Cash Flow Method 10 years)


    (Be consistent with the denominations used. Usually Millions $)

    KEY IN THE VALUES IN WHITE BOX


    Name of Stock

    Nike

    Stock Symbol

    NKE
    $1,514.00 millions

    Operating Cash Flow (current)

    9.51%

    Cash flow growth rate

    262.0 millions

    No. of Shares Outstanding

    Value

    Current Year
    Discount Rate

    2006

    NB: Take the last Fiscal Year as t

    5%

    NB: Use the 3 months US Treasu

    Intrinsic Value Calculator


    (Discounted Cash Flow Method 10 years)

    $4,000.00
    Cash Flow(Projected)

    $3,000.00

    Discounted Value

    $2,000.00
    $1,000.00
    $0.00
    2007

    2008

    2009

    2010

    2011

    2012
    Year

    2013

    2014

    2015

    2016

    counted Cash Flow Method 10 years)

    enominations used. Usually Millions $)

    NB: Take the last Fiscal Year as the Current Year


    NB: Use the 3 months US Treasury Rate

    Вам также может понравиться