BBBY Intrinsic Value this page is 36.63

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 15 %

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 to 36.63

Click here to see the same thing with Growth rate brought down to 10 %

                                 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 (%)