Bed Bath & Beyond Inc. (BBBY)
Discount cash flow analysis
Sensitivity matrix
|
-1% |
Discount Rate % 0% |
1% |
||
|---|---|---|---|---|
| -1% | $23.34 | $23.04 | $22.74 | |
| Terminal Growth% | 0 | $23.44 | $23.13 | $22.83 |
| +1% | $23.55 | $23.23 | $22.93 |
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 $65.41 (overvalued by 2.88%) - 1 day ago
- SethWellbourne created a new valuation of $21.75 (overvalued by 17.52%) - over 4 years ago
- SethWellbourne created a new valuation of $19.57 (overvalued by 19.8%) - over 4 years ago
- tiger created a new valuation of $23.13 (undervalued by 14.0%) - over 4 years ago
Comments
The boring details
| All amounts in millions | Figures |
| Enterprise Value: | 17,266 |
| Net Debt (Long-term borrowings less cash): | -224 |
| Equity Value: | 5,269 |
| Number of Shares Outstanding: | 259,000,000 |
| Calculated value per share: | $23.13 |
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.
Assumptions look solid. The numbers "look" right.