| Historical | 1 Year | 5 Years | 10 Years |
LOW
MID
HIGH
|
||
|---|---|---|---|---|---|---|
| ROIC | ||||||
| Rev. Growth % | ||||||
| Profit Margin | ||||||
| Free Cash Flow Margin | ||||||
| P/E | - | |||||
| P/FCF | - | |||||
| Desired Annual Return | - | |||||
| My Assumptions | Low | Mid | High |
|---|---|---|---|
| Multiple of Earnings Value | Formula: ((roic1 + revGrowth1 + profitMargin1) / 3) + ((lowReturn1 + lowPFCF + lowPE + lowFCF + lowProfitMargin + lowRevGrowth) / 3) |
Formula: ((roic5 + revGrowth5 + profitMargin5) / 3) + ((midReturn1 + midPFCF + midPE + midFCF + midProfitMargin + midRevGrowth) / 3) |
Formula: ((roic10 + revGrowth10 + profitMargin10) / 3) + ((highReturn1 + highPFCF + highPE + highFCF + highProfitMargin + highRevGrowth) / 3) |
| Discounted Cash Flow Value | Formula: fcfMargin1 * ((lowReturn1 + lowPFCF + lowPE + lowFCF + lowProfitMargin + lowRevGrowth) / 3) |
Formula: fcfMargin5 * ((midReturn1 + midPFCF + midPE + midFCF + midProfitMargin + midRevGrowth) / 3) |
Formula: fcfMargin10 * ((highReturn1 + highPFCF + highPE + highFCF + highProfitMargin + highRevGrowth) / 3) |
| Current Price Return | Formula: ((roic1 + revGrowth1 + profitMargin1 + fcfMargin1) / 4 ) + ((lowReturn1 + lowPFCF + lowPE + lowFCF + lowProfitMargin + lowRevGrowth) / 3) |
Formula: ((roic5 + revGrowth5 + profitMargin5 + fcfMargin5) / 4) + ((midReturn1 + midPFCF + midPE + midFCF + midProfitMargin + midRevGrowth) / 3) |
Formula:((roic10 + revGrowth10 + profitMargin10 + fcfMargin10) / 4) + ((highReturn1 + highPFCF + highPE + highFCF + highProfitMargin + highRevGrowth) / 3) |