Вы находитесь на странице: 1из 4

Years Cashflow From Operations"000" Growth Rates

2013 2,208,740,000 0
2014 3,531,566,000 0.4693191814
2015 2,808,104,000 -0.2292318761
2016 5,523,178,000 0.6764438967
2017 6,435,417,000 0.1528632216
2018 7,803,002,000 0.1926918906
GM growth rate
1.211565767

Free Cash Flow by Firm (Discounted model)


FCF (1+g%) 9,453,850,102.943
Wacc 14.42058522
Wacc - g% 93.2640085211
Expected Total Value of Firm 10,136,654,271
Less: Total Value of Debt 9,337,993
Total Value of Shares holders Equity 10,127,316,278
Less: Total Value of Preferred Stock 0
Total Value of Common Stock 10,127,316,278
Divided Total No. of Common Stock Outstanding 10,340,600
Intrinsic Price per share of Atls Honda 979.3741444279
Extrinsic Price Per share 525
Absolute Values SHE in"000"
0 6,560,160,000
1.4693191814 7,913,313,000
0.7707681239 9,238,545,000
1.6764438967 11,002,123,000
1.1528632216 13,257,533,000
1.1926918906 16,000,720,000
-0.788434233

Constant Dividend Growth Model (Gorden Growth)


DPS 2018 (1+g%)
WACC
WACC - g%
Intrinsic Price of Common Share

Highest EPS
Average P/E multiple
Short run Ex. Price
current debt in"000" long debt in"000" Total Debt 000 W. SHE"000"
4,587,303,000 866,975,000 5,454,278,000 0.5460230433
5,622,277,000 829,600,000 6,451,877,000 0.5508672701
5,769,734,000 773,394,000 6,543,128,000 0.5853970615
8,585,470,000 781,369,000 9,366,839,000 0.5401415644
11,485,806,000 899,411,000 12,385,217,000 0.5170090181
14,886,896,000 939,723,000 15,826,619,000 0.5027350857
9,337,993,000

Years DPS
33.8624487184 2013 7.5
14.42058522 2014 10
-0.1099589151 2015 12
-307.955463847 2016 14.5
2017 18.5
2018 27
GM g%

45.1
13.32
600.732
W. Debt Interest"000" Cost of Debt EATCSH Cost of Equity Wacc
0.453976957 9,726,000 0.0011769037 1,607,804,000 0.2450860955 0.1343569
0.44913273 8,036,000 0.0008220491 2,001,560,000 0.2529357805 0.1397033
0.414602938 8,190,000 0.0008261186 2,350,891,000 0.254465503 0.1493059
0.459858436 15,280,000 0.0010766492 3,001,799,000 0.2728381604 0.1478663
0.482990982 25,853,000 0.0013776892 3,752,479,000 0.2830450431 0.1470023
0.497264914 22,725,000 0.0009476756 4,663,635,000 0.2914640716 0.1470005
Avg. Wacc 0.1442059

g% g% + 1 EPS PE multi
0 0 19.44 9.9
0.287682072 1.2876820725 19.36 15.1
0.182321557 1.1823215568 22.73 14.6
0.189242 1.1892419996 29.03 13.26
0.243622083 1.2436220827 36.29 15.42
0.378066134 1.3780661339 45.1 11.64
1.2541647673 0.2541647673