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 | 186 views
Valuation Assumptions What are these?
Spacer Spacer Spacer
Spacer Spacer Spacer
 
Discount
Rate (%)
Terminal
Growth (%)
Tax (%)
Dollar128Point25
Arrow_up_green60.15% from latest share price

Revenue ($ million)

What's this?
2007 2008 2009 2010
 
  Spacer Spacer Spacer
  Spacer Spacer Spacer
 

Profitability (EBITDA) Margin (%)

What's this?
2007 2008 2009 2010
 
  Spacer Spacer Spacer
  Spacer Spacer Spacer

Comments (1)


Running The Numbers – IBM ($IBM) Is Cheap

This valuation is part of this blog post:

http://blog.valuecruncher.com/2008/09/running-the-numbers-ibm-is-cheap/

Our assumptions are revenues of US$105.0 billion in 2008 growing to US$115.0 billion in 2010. This growth is a compound annual growth rate (CAGR) of 5% for 2007-10 this compares to a 4% CAGR from 2005-7. We have used a flat EBITDA margin of 20% to 2010. We used a terminal growth rate of 3.0%. We used a terminal capital expenditure number of US$5.5 billion. We have used a WACC (discount rate) of 9.0%. All of these assumptions can be amended in the Valuecruncher on-line valuation model to adjust the valuation.

By TheCrunchBlog, about 1 month ago


Valuation Details

Member: TheCrunchBlog
On: 29 Sep 2008
Views: 186
Comments: 1
Latest Share Price: $80.08
Updated: 3 hours ago
Ticker: IBM
Market: NYSE