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