Current Book Value:

Past Book Value:

Years:

Calculate
Average book value growth: %

---

Interest rate if 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 = %

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

Lorem ipsum dolor sit amet, consectetur adipisicing elit, sed do eiusmod tempor incididunt ut labore et dolore magna aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi ut aliquip ex ea commodo consequat.