Current book value:
Past book value:
Year(s):


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:

Calculate

% CAPM Rate of return:

% Weighted Debt:

% Weighted Equity:

% Cost of debt:

% Tax rate:

% WACC: Required Rate of Return:

Intrinsic Value:
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:
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: %