4

fair value = 241, fair value with perpetuity 2% = 333 · GitHub

 2 years ago
source link: https://gist.github.com/fogine/e8bebebccb1822981f61eb2b3839cab7
Go to the source link to view the article. You can view the picture content, updated content and better typesetting reading experience. If the link is broken, please click the button below to view the snapshot at that time.
neoserver,ios ssh client

fair value = 241, fair value with perpetuity 2% = 333 · GitHub

Instantly share code, notes, and snippets.

fair value = 241, fair value with perpetuity 2% = 333

{ options: { growth: 0.18466461952830837, discountRate: 0.0696580783945521, sharesNumber: 16519291000, buybackRate: -0.04, netIncomeTTM: 100555000000, depreciationAndAmortizationTTM: 11315000000, netCashUsedForInvestingActivitesTTM: -22067000000, deferredIncomeTaxTTM: -4034000000, stockBasedCompensationTTM: 8151000000, changeInWorkingCapitalTTM: -3741000000, otherNonCashItemsTTM: -5000000 }, NI: [ 119123950816.66905, 141121929870.93817, 167182157357.65558, 198054786838.02884, 234628498695.23364, 277956081137.2872, 277956081137.2872 ], deprec: [ 11315000000, 12072369647.54379, 12880433840.648396, 13742585819.26996, 14662445949.917843, 15643876928.372917, 16690999999.999983 ], CFI: [ -22067000000, -21063626181.69199, -20105875194.727886, -19191672595.16481, -18319038262.83474, -17486082112.49663, -16691000000.000002 ], defTax: [ -4034000000, -3361666666.6666665, -2689333333.333333, -2017000000, -1344666666.6666665, -672333333.333333, 0 ], stockBasedComp: [ 8151000000, 6792500000, 5434000000, 4075500000, 2717000000, 1358500000, 0 ], deltaWC: [ -3741000000, -3117500000, -2494000000, -1870500000, -1247000000, -623500000, 0 ], otherNonCash: [ -5000000, -4166666.6666666665, -3333333.333333333, -2500000, -1666666.6666666665, -833333.333333333, 0 ], CFO: [ 130814950816.66905, 153507632851.8153, 180313257864.97064, 211985372657.2988, 249416277978.48483, 293662624732.3268, 294647081137.2872 ], shares: [ 16519291000, 15858519360, 15224178585.6, 14615211442.176, 14030602984.48896, 13469378865.109402 ], hardFCFE: [ 108747950816.66905, 132444006670.12332, 160207382670.24277, 192793700062.13397, 231097239715.6501, 276176542619.83014, 277956081137.2872 ], hardFCFEPerShare: [ 6.583088270354281, 8.351599771929989, 10.52322013758937, 13.19130419870475, 16.470941410795497, 20.504029575946372, 294.3525007940784 ], hardFCFEPerDiscounted: [ 6.154385596035349, 7.299274947470913, 8.598322479330273, 10.076456485140653, 11.762335023294296, 13.688925721952842, 183.71850460672732 ] }


About Joyk


Aggregate valuable and interesting links.
Joyk means Joy of geeK