BBBY Intrinsic Value this page is 56.85

This is from ValuePro.net  . Here I used the givens that the program defaults to. Intrinsic value is 56.85. see givens below.  Notice the shares outstanding, growth rate, depreciation rate and projected f2003 revenues.

I changed those assumptions in the following examples

click on the following 2 links !!!!

1.  growth rate of 15 %   notice how intrinsic value becomes 36.63

2. growth rate of 10 %    notice how intrinsic value becomes  26.90

                                 Online Valuation for BBBY - 8 / 6 / 2003

 

 

Intrinsic Stock Value

Excess Return Period (yrs)         Revenues ($mil)         Growth Rate (%)         Net Oper. Profit Margin (%)       Tax Rate (%)

Depreciation Rate (% of Rev)         Investment Rate (% of Rev)       Working Capital (% of Rev)         Short-Term Assets ($mil)         Short-Term Liab. ($mil)

Stock Price ($)         Shares Outstanding (mil)         10-Yr Treasury Yield (%)       Bond Spread Treasury (%)         Preferred Stock Yield (%)

Equity Risk Premium (%)         Company Beta         Value Debt Out. ($mil)         Value Pref. Stock Out. ($mil)       Company WACC (%)