Current Book Value:

Past Book Value:

Years:

Calculate
Average book value growth: %

---

Interest rate of 10 year government bond: %

Calculate
Discounted book value:

---

Current dividend (for next 10 years):

Calculate
Total discounted dividend:

---

Calculate Intrinsic Value
Intrinsic Value:

---

Current Share Price:

Calculate Annual Return

If you buy this stock at you can expect an annual return of = %

Free cash flow for the past 4 years





Average Free Cash Flow



Current Net Income (Final Year) Year (current)

Old Net Income (Final Year) Year (Old)



Number of Years

% Average Growth Rate



Short Term Debt (Balance Sheet)

Long Term Debt (Balance Sheet)

Market Capitalization

Interest Expense (Income Statement)

Income Tax Expense (Income Statement)

Income Before Tax (Income Statement)

% Risk Free Rate

Beta Ratio

% Expected Return

% Prepetual Growth Rate [2.5% to 3.5%]

Number of Shares Outstanding

Current Share Price



% CAPM Rate of Return

% Weighted Debt % Weighted Equity

% Cost of Debt % Tax Rate

WACC: Required Rate of Return



Calculate

Intrinsic Value



If you buy this stock at you can expect an annual return of %

Average Free Cash Flow



Net Income [Current] Year [current]

Net Income [Old] Year [Old]



% Average Growth Rate Number of Years





% Expected Return

% Prepetual Growth Rate [2.5% to 3.5%]

Number of Shares Outstanding

Current Share Price



Calculate

Intrinsic Value



If you buy this stock at you can expect an annual return of %