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 | 101 views
Valuation Assumptions What are these?
Spacer Spacer Spacer
Spacer Spacer Spacer
 
Discount
Rate (%)
Terminal
Growth (%)
Tax (%)
Dollar30Point46
Arrow_up_green55.25% 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)


Microsoft Assumptions

Microsoft has growth still to experience in the core business but it is reasonably predictable. That growth will slow over time. Despite a significant R&D spend - Microsoft doesn't have new hi-growth businesses that have the potential to significantly impact the share price. Microsoft is still a very valuable entity - but it isn't the growth story it had the potential to be.

A discount rate of 11.5% and terminal growth of 4%. EBITDA margins top out in the low to mid-40% range. Terminal CAPEX tops out at $2.5 billion - but that continues to be extensions to the core business not new innovation.

By KiwiEMH, 6 months ago


Valuation Details

Member: KiwiEMH
On: 16 May 2008
Views: 101
Comments: 1
Latest Share Price: $19.62
Updated: 4 hours ago
Ticker: MSFT
Market: NASD