Scribd
Upload
3K views

Calculation of Stocks Intrinsic Value

The document contains an intrinsic value calculator using the discounted earnings per share method to calculate the intrinsic value of Neo Group stock over 10 years. It provides key input values such as the current EPS of $0.04, an EPS growth rate of 30%, and a discount rate of 5%. The calculator then displays the projected EPS values and discounted values for each of the 10 years.

Uploaded by

leeweiyg
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
3K views

Calculation of Stocks Intrinsic Value

The document contains an intrinsic value calculator using the discounted earnings per share method to calculate the intrinsic value of Neo Group stock over 10 years. It provides key input values such as the current EPS of $0.04, an EPS growth rate of 30%, and a discount rate of 5%. The calculator then displays the projected EPS values and discounted values for each of the 10 years.

Uploaded by

leeweiyg
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 6

Intrinsic Value Calculator (Discounted Earnings Per Share Method 10 years

(Be consistent with the denominations used. Usually Millions $)

KEY IN THE VALUES IN WHITE BOX


Name of Stock

Neo Group

Stock Symbol

5UJ
$0.04

Current EPS

Current Year

30%

EPS Growth Rate

Discount Rate

2014
5%

NB: Take the last Fiscal Year as the Current Y


NB: Use the 3 months US Treasury Rate

Intrinsic Value Calculator


(Discounted Earnings Per Share Method 10 years)

Value

$0.70
EPS(Projected)

$0.60

Discounted Value

$0.50
$0.40
$0.30
$0.20
$0.10
$0.00
2015

2016

2017

2018

2019

2020
Year

2021

2022

2023

2024

ted Earnings Per Share Method 10 years)

nominations used. Usually Millions $)

NB: Take the last Fiscal Year as the Current Year


NB: Use the 3 months US Treasury Rate

Value Calculator
Per Share Method 10 years)

2020
Year

2021

2022

2023

2024

Intrinsic Value Calculator (Discounted Cash Flow Method 10 years)


(Be consistent with the denominations used. Usually Millions $)

KEY IN THE VALUES IN WHITE BOX


Name of Stock

Nike

Stock Symbol

NKE
$1,514.00 millions

Operating Cash Flow (current)

9.51%

Cash flow growth rate

262.0 millions

No. of Shares Outstanding

Value

Current Year
Discount Rate

2006

NB: Take the last Fiscal Year as t

5%

NB: Use the 3 months US Treasu

Intrinsic Value Calculator


(Discounted Cash Flow Method 10 years)

$4,000.00
Cash Flow(Projected)

$3,000.00

Discounted Value

$2,000.00
$1,000.00
$0.00
2007

2008

2009

2010

2011

2012
Year

2013

2014

2015

2016

counted Cash Flow Method 10 years)

enominations used. Usually Millions $)

NB: Take the last Fiscal Year as the Current Year


NB: Use the 3 months US Treasury Rate

You might also like