|
Normalized Earnings per Share ($)
|
An estimate of a company's current earnings power under average economic circumstances. If negative or less than $0.10, then we use $0.10 as a minimum.
|
|
Estimated 5 Year Annual Growth (%)
|
The estimated compound annual growth rate in earnings per share over 5 years. The first approximation is based on consensus analyst estimates.
|
|
Estimated Required Return (%) |
The rate an investor requires in order to be compensated
for the time value of money and business risk.
|
|
Current Adjusted P/E |
(Market Price - Tangible Book Value per Share)/Normalized
Earnings per Share |
|
Terminal Adjusted P/E Year 5
|
The assumed earnings multiple for the company at the end of the investment horizon, in this case at the end of five years. The estimate is found by the following formula:
(Current Adjusted P/E+12)/2. The maximum limit is 50.
|
|
Est Earnings per Share Yr 5 ($)
|
The estimated earnings per share in year 5 based
on normalized earnings per share and estimated 5 year annual growth rate. |
|
Est Dividend per Share Yr 5 ($) |
The estimated dividend per share in year 5 based
on current dividend per share and estimated 5 year annual growth rate (payout ratio
assumed to be constant). |
|
Est Tangible Book Value per Share Yr 5 ($) |
The estimated tangible book value per share in year
5 based on current tangible book value and estimated retained earnings over 5 years. |
|
Derived Model Value ($)
|
An estimate of the intrinsic value using this valuator.
|
|
5-Year Price Target ($)
|
Projected stock price in five years based on the Year 0 normalized earnings, expected growth in earnings and terminal P/E.
|
|
Expected 5 Yr Rate of Return (%)
|
Expected annual rate of return based on the 5 year price target and dividends.
|