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
Excess Return Period (yrs) Depreciation Rate (% of Rev)
Revenues ($mil) Investment Rate (% of Rev)
Growth Rate (%) Working Capital (% of Rev)
Net Oper. Profit Margin (%) Short-Term Assets ($mil)
Tax Rate (%) Short-Term Liab. ($mil)
Stock Price ($) Equity Risk Premium (%)
Shares Outstanding (mil) Company Beta
10-Yr Treasury Yield (%) Value Debt Out. ($mil)