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 mmc corporation

Stock Symbol MMCCORP

Current EPS $2.80 Current Year 2014 NB: Take the last Fiscal Year as the Current Y

EPS Growth Rate 12% Discount Rate 3% NB: Use the 3 months US Treasury Rate

Intrinsic Value Calculator

(Discounted Earnings Per Share Method 10 years)
$10.00
$9.00 EPS(Projected)
$8.00 Discounted
Value

Value
$7.00
$6.00
$5.00
$4.00
$3.00
$2.00
$1.00
$0.00
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Year
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

sic Value Calculator

ngs Per Share Method 10 years)

2020 2021 2022 2023 2024

Year
 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

Operating Cash Flow (current) $1,514.00 millions

Cash flow growth rate 9.51% Current Year 2006 NB: Take the last Fiscal Year as t

No. of Shares Outstanding 262.0 millions Discount Rate 5% NB: Use the 3 months US Treasu

Intrinsic Value Calculator

(Discounted Cash Flow Method 10 years)
$4,000.00
Value

$3,500.00 Cash
Flow(Projected)
$3,000.00
Discounted Value
$2,500.00
$2,000.00
$1,500.00
$1,000.00
$500.00
$0.00
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Year
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