BBBY Intrinsic Value this page is 26.90

On this page, notice how i changed a few items and the results are quite different.  I changed the following

Revenues to 4560.

Growth Rate to 10 %

Shares O/S to 303.5

Depreciation Rate down to 2.0 %

I left most else the same and didnt really look real close at the differences.

Intrinsic value goes down from default of 56.85 and from 15 % growth rate intrinsic value of  36.63 to 26.90 with a 10% growth rate.

                                 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 (%)