Register today to unlock Valuecruncher
- Unlimited access to all companies
- Save your own valuations
- Comparison + DCF analysis for S&P500, FTSE350 and others
Sensitivity matrix
-1% |
Discount Rate % 0% |
1% |
||
---|---|---|---|---|
-1% | $123.22 | $122.75 | $122.30 | |
Terminal Growth% | 0 | $123.39 | $122.92 | $122.47 |
+1% | $123.57 | $123.10 | $122.63 |
How does a change in discount rate or terminal growth affect valuation?
This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate
Valuations and comments
- Valuecruncher created a new valuation of $122.92 (overvalued by 77.81%) - 2 hours ago
- XtremeGator created a new valuation of $891.01 (undervalued by 49.63%) - over 4 years ago
- XtremeGator created a new valuation of $577.98 (overvalued by 2.94%) - over 4 years ago
- XtremeGator created a new valuation of $713.61 (undervalued by 19.84%) - over 4 years ago
- XtremeGator created a new valuation of $636.32 (undervalued by 6.86%) - over 4 years ago
- XtremeGator created a new valuation of $641.59 (undervalued by 7.75%) - over 4 years ago
- XtremeGator created a new valuation of $772.34 (undervalued by 29.7%) - over 4 years ago
- XtremeGator created a new valuation of $1508.36 (undervalued by 153.31%) - over 4 years ago
- XtremeGator created a new valuation of $738.88 (undervalued by 22.48%) - over 4 years ago
- XtremeGator created a new valuation of $850.90 (undervalued by 41.04%) - over 4 years ago
- XtremeGator created a new valuation of $910.17 (undervalued by 50.87%) - over 4 years ago
- XtremeGator created a new valuation of $910.17 (undervalued by 50.87%) - over 4 years ago
- XtremeGator created a new valuation of $1037.49 (undervalued by 71.97%) - over 4 years ago
- XtremeGator created a new valuation of $1084.84 (undervalued by 79.82%) - over 4 years ago
- XtremeGator created a new valuation of $956.12 (undervalued by 58.48%) - over 4 years ago
- XtremeGator created a new valuation of $723.92 (undervalued by 20.0%) - over 4 years ago
- XtremeGator created a new valuation of $1073.62 (undervalued by 77.96%) - over 4 years ago
- XtremeGator created a new valuation of $1449.61 (undervalued by 140.28%) - over 4 years ago
- ab747x created a new valuation of $947.29 (undervalued by 53.14%) - over 4 years ago
- GordonGekko created a new valuation of $583.84 (undervalued by 14.94%) - over 5 years ago
- SethWellbourne created a new valuation of $414.38 (overvalued by 26.82%) - over 5 years ago
- GordonGekko created a new valuation of $589.34 (undervalued by 7.15%) - over 5 years ago
- GordonGekko created a new valuation of $542.07 (overvalued by 7.73%) - over 5 years ago
- sundjn created a new valuation of $402.92 (overvalued by 30.5%) - over 5 years ago
- kuangxiaohui created a new valuation of $456.49 (overvalued by 19.91%) - over 5 years ago
- ensayofr created a new valuation of $232.04 (overvalued by 57.97%) - over 5 years ago
- ensayofr created a new valuation of $270.60 (overvalued by 50.99%) - over 5 years ago
- mobajwa created a new valuation of $456.35 (undervalued by 3.0%) - over 5 years ago
- GordonGekko created a new valuation of $448.59 (undervalued by 3.92%) - over 5 years ago
- tekne created a new valuation of $558.16 (undervalued by 39.93%) - over 6 years ago
- tekne created a new valuation of $312.92 (overvalued by 21.55%) - over 6 years ago
- Lespe959 created a new valuation of $412.53 (undervalued by 3.42%) - over 6 years ago
- GordonGekko created a new valuation of $412.09 (undervalued by 2.14%) - over 6 years ago
- SethWellbourne created a new valuation of $392.92 (undervalued by 3.0%) - over 6 years ago
- SethWellbourne created a new valuation of $521.71 (undervalued by 52.24%) - over 6 years ago
- rthwrm created a new valuation of $370.11 (undervalued by 12.1%) - over 6 years ago
- mlongval created a new valuation of $370.11 (undervalued by 12.1%) - over 6 years ago
- GordonGekko created a new valuation of $369.98 (undervalued by 12.06%) - over 6 years ago
- GordonGekko created a new valuation of $369.64 (undervalued by 16.27%) - over 6 years ago
- rs12345 created a new valuation of $253.99 (overvalued by 16.9%) - over 6 years ago
- rs12345 created a new valuation of $283.27 (overvalued by 7.32%) - over 6 years ago
- nzvikram created a new valuation of $616.76 (undervalued by 74.67%) - over 6 years ago
- tiger created a new valuation of $279.25 (overvalued by 0.06%) - over 6 years ago
- rjbullock created a new valuation of $260.06 (overvalued by 0.9%) - over 6 years ago
- dweis created a new valuation of $273.41 (overvalued by 8.07%) - over 6 years ago
- KiwiEMH created a new valuation of $318.88 (undervalued by 2.86%) - over 6 years ago
- anoop249 created a new valuation of $472.63 (undervalued by 26.87%) - over 6 years ago
- TheCrunchBlog created a new valuation of $416.73 (undervalued by 22.87%) - over 6 years ago
- KiwiEMH created a new valuation of $337.31 (undervalued by 1.6%) - over 6 years ago
- TheCrunchBlog created a new valuation of $352.67 (overvalued by 7.44%) - over 6 years ago
- TheCrunchBlog created a new valuation of $304.96 (overvalued by 29.25%) - over 6 years ago
- TheCrunchBlog created a new valuation of $493.88 (undervalued by 9.96%) - over 6 years ago
- GordonGekko created a new valuation of $438.65 (undervalued by 5.91%) - over 6 years ago
- veter created a new valuation of $175.18 (overvalued by 58.29%) - over 6 years ago
- KiwiEMH created a new valuation of $479.36 (overvalued by 0.78%) - over 6 years ago
- GordonGekko created a new valuation of $606.64 (undervalued by 9.3%) - over 7 years ago
- Sam created a new valuation of $473.45 (overvalued by 14.69%) - over 7 years ago
- MarkC created a new valuation of $528.69 (overvalued by 4.74%) - over 7 years ago
- andrew created a new valuation of $260.15 (overvalued by 54.61%) - over 7 years ago
- benkepes created a new valuation of $346.02 (overvalued by 39.96%) - over 7 years ago
- acoy created a new valuation of $487.70 (overvalued by 16.06%) - over 7 years ago
- andrew created a new valuation of $285.51 (overvalued by 47.58%) - over 7 years ago
- TheCrunchBlog created a new valuation of $481.94 (overvalued by 11.13%) - over 7 years ago
- TheCrunchBlog created a new valuation of $590.39 (undervalued by 8.87%) - over 7 years ago
- TheCrunchBlog created a new valuation of $363.22 (overvalued by 33.02%) - over 7 years ago
- TheCrunchBlog created a new valuation of $507.85 (overvalued by 6.35%) - over 7 years ago
- sthapit created a new valuation of $456.39 (overvalued by 15.84%) - over 7 years ago
- GordonGekko created a new valuation of $1038.75 (undervalued by 97.32%) - over 7 years ago
- TheCrunchBlog created a new valuation of $1038.75 (undervalued by 97.32%) - over 7 years ago
- ffarin created a new valuation of $476.03 (overvalued by 9.57%) - over 7 years ago
- matrixxx created a new valuation of $220.11 (overvalued by 54.74%) - over 7 years ago
- DART created a new valuation of $223.63 (overvalued by 55.51%) - over 7 years ago
Comments
The boring details
All amounts in millions | Figures |
Enterprise Value: | 319,382 |
Net Debt (Long-term borrowings less cash): | -59,158 |
Equity Value: | 373,460 |
Number of Shares Outstanding: | 683,000,000 |
Calculated value per share: | $122.92 |
Enterprise Value is the present value of the post-tax cash flows for a business into the future.
Where:
- C1, C2, C3 - the cash flow in period 1, 2, 3, ...
- r - the discount rate
To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.
Where:
- Cn - the cash flow in the final forecast period.
- LTG - the long-term growth rate
- r - the discount rate
- g - the terminal growth rate
The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.
Where:
- rt - the risk free rate
- t - the tax rate
- B - the beta of the company
- MRP - the Market Risk Premium
Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.