close
How does this work?
Valuecruncher provides a starting point for your valuation by automatically generating estimates for each of the key inputs. You can modify these estimates with your own values and Valuecruncher will update the valuation.
Your Valuation
10 June 2008 |
289
views
Comments (1)
Valuation Details
| Member: | TheCrunchBlog |
| On: | 23 Sep 2008 |
| Views: | 289 |
| Comments: | 1 |
| Updated: | 5 hours ago |
| Ticker: | GOOG |
| Market: | NASD |
This valuation is part of this blog post:
http://blog.valuecruncher.com/2008/09/running-the-numbers-google-goog-looks-a-buy/
Assumptions
Our assumptions are revenues of US$22.25 billion in 2008 growing to US$33.75 billion in 2010. We have used a flat EBITDA margin of 40% to 2010. We used a terminal growth rate of 6.0%. We used a terminal capital expenditure number of US$4.0 billion. We have used a WACC (discount rate) of 10.0%. All of these assumptions can be amended in the Valuecruncher on-line model to adjust the valuation.
Our analysis incorporates the cash on the GOOG balance sheet – Valuecruncher calculates a net debt number.