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 |
174
views
Comments (1)
Valuation Details
| Member: | TheCrunchBlog |
| On: | 26 Jun 2008 |
| Views: | 174 |
| Comments: | 1 |
Company Details
| Updated: | 3 hours ago |
| Ticker: | GOOG |
| Market: | NASD |
This valuation is part of this blog post:
http://blog.valuecruncher.com/2008/06/a-scenario-approach-to-valuing-google-goog/
1. Growth – where Google’s current dominance of on-line search and advertising is enhanced and revenues grow faster than anticipated in the base case. This scenario holds all the inputs from the base case constant except that we have increased the terminal growth to 7.0% – based on 2011 growth of 20% decreasing to 5% over ten years – and lifted EBITDA margins to 42.5%. This scenario has a valuation of US$590.39 per share. This is 8.9% above the current share price and 22.5% above our base case valuation.