Yahoo! Inc. (YHOO)
Discount cash flow analysis
5% margin of safety What's this?
Sensitivity matrix
|
-1% |
Discount Rate % 0% |
1% |
||
|---|---|---|---|---|
| -1% | $20.25 | $19.88 | $19.54 | |
| Terminal Growth% | 0 | $20.45 | $20.07 | $19.72 |
| +1% | $20.65 | $20.27 | $19.91 |
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 $14.95 (overvalued by 0.27%) - 10 hours ago
- GordonGekko created a new valuation of $14.92 (undervalued by 5.52%) - 2 months ago
- SethWellbourne created a new valuation of $7.21 (overvalued by 47.22%) - 2 months ago
- SethWellbourne created a new valuation of $10.46 (overvalued by 17.64%) - 3 months ago
- turbocarlos created a new valuation of $15.37 (undervalued by 28.4%) - 4 months ago
- GordonGekko created a new valuation of $11.35 (undervalued by 7.28%) - 7 months ago
- TheCrunchBlog created a new valuation of $17.62 (undervalued by 36.59%) - 8 months ago
- GordonGekko created a new valuation of $15.43 (undervalued by 21.98%) - 8 months ago
- GordonGekko created a new valuation of $14.80 (overvalued by 3.33%) - 9 months ago
- KiwiEMH created a new valuation of $19.84 (overvalued by 7.29%) - 1 year ago
- GordonGekko created a new valuation of $22.19 (undervalued by 2.4%) - 1 year ago
- GordonGekko created a new valuation of $20.07 (overvalued by 25.67%) - 1 year ago
- TheCrunchBlog created a new valuation of $17.91 (overvalued by 33.67%) - 1 year ago
- TheCrunchBlog created a new valuation of $23.44 (overvalued by 13.19%) - 1 year ago
- TheCrunchBlog created a new valuation of $20.07 (overvalued by 27.6%) - 1 year ago
- GordonGekko created a new valuation of $21.80 (overvalued by 18.66%) - 1 year ago
Comments
The boring details
| All amounts in millions | Figures |
| Enterprise Value: | 19,371 |
| Net Debt (Long-term borrowings less cash): | -1,251 |
| Equity Value: | 38,138 |
| Number of Shares Outstanding: | 1,375,000,000 |
| Calculated value per share: | $20.07 |
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.
This valuation forms part of this blog post:
http://blog.valuecruncher.com/2008/05/four-futures-of-yahoo/
Assumptions are revenues of US$5.75 billion in 2008 growing to US$7.25 billion in 2010. We have used a flat EBITDA margin of 35%. We have used a terminal growth rate of 5.75%. We calculated that using a present value calculation with the growth rate dropping from 12% in 2011 to 3.5% in 2015. We used a terminal capital expenditure number of US$600 billion. We have used a WACC (discount rate) of 10.5%.