1306 Words6 Pages

The company I pick from S&P 500 is Google Inc., which is a multinational corporation specializing in internet-related service and products. Google has been estimated to be a rapidly growing global technology leader focused on improving the way people connect with information, and its trading stock price is remained really high and still on the rise.
The expected sales are given by Capital IQ from year 2014 to year 2018, and their values are listed below in the table. By calculating the average growth rate of sales over next five years, which is 12.8%, and have it compared with the one from the previous three years, which is 25.8%, it can be concluded that the projected sales value given by Capital IQ are reasonable. The average*…show more content…*

With the cost of equity capital and effective cost of debt capital, we can calculated WACC using formula E*re/V+D*rd/V, which is 98.36%*9.254%+1.64*2.776%=9.15% (Appendix D). After getting long run growth rate and WACC, we can find the terminal value: Vn=40365*(1+2%)9.15%-2%=550,766 Then, the present value of free cash flows can be calculated based on the discount rate (Appendix B). According to Appendix E, the market value of equity is $484,185 million and the stock price is $1,183.04, while its intrinsic value of stock is $1,440.81. I choose the mean of TEV/EBITDA and the median of TEV/Revenue as multiples to estimate Google’s stock price (Appendix F). By applying the mean value of TEV/EBITDA to find enterprise value, we can get a corresponding intrinsic value per share of $1,248.06. By applying the median value of TEV/Revenue, we get the corresponding intrinsic value per share of $1,231.04 (Appendix F). Both of the value calculated by using multiples are a little bit lower than the one from Part 1. Many completed variable involved in two different ways of obtaining the stock price, which will in turn cause differences in result for sure. I believe the way which using DCF method to get the total enterprise value and then to find the corresponding stock price give the best estimate of Google’s stock price. By reaching that, I first use the average EBITDA/Sales ratio from the past three years as a constant ratio to project the future five year’s

With the cost of equity capital and effective cost of debt capital, we can calculated WACC using formula E*re/V+D*rd/V, which is 98.36%*9.254%+1.64*2.776%=9.15% (Appendix D). After getting long run growth rate and WACC, we can find the terminal value: Vn=40365*(1+2%)9.15%-2%=550,766 Then, the present value of free cash flows can be calculated based on the discount rate (Appendix B). According to Appendix E, the market value of equity is $484,185 million and the stock price is $1,183.04, while its intrinsic value of stock is $1,440.81. I choose the mean of TEV/EBITDA and the median of TEV/Revenue as multiples to estimate Google’s stock price (Appendix F). By applying the mean value of TEV/EBITDA to find enterprise value, we can get a corresponding intrinsic value per share of $1,248.06. By applying the median value of TEV/Revenue, we get the corresponding intrinsic value per share of $1,231.04 (Appendix F). Both of the value calculated by using multiples are a little bit lower than the one from Part 1. Many completed variable involved in two different ways of obtaining the stock price, which will in turn cause differences in result for sure. I believe the way which using DCF method to get the total enterprise value and then to find the corresponding stock price give the best estimate of Google’s stock price. By reaching that, I first use the average EBITDA/Sales ratio from the past three years as a constant ratio to project the future five year’s

Related

## Lab Report on Exercise Prescription Essays

1077 Words | 5 Pagesmaternal side of the family. According to ACSM risk stratification guidelines she does not need a referral from a physician for exercise clearance. Measures regarding examining body composition, cardiorespiratory fitness, muscular strength/endurance,

## Lab 7 Exercise 40

863 Words | 4 PagesLab # 7 Exercise 40 Reviewing Your Knowledge A. Embryonic Development 1. Gamete 2. Morula 3. Uterine Tube 4. Implantation 5. Day 6 6. Chorionic Villi 7. Blastocyst 8. Zona Pellucida 9. Decidua Basalis 10. Amniotic Sac 11. Amnion 12. Two 13. One 14. Chorion 15. Three 16. Placenta 17. Secondary Oocyte 18. Spermatoza 19. endometrium 20. Zygote 21. Ectododerm 22. Endoderm 23. Mesoderm B. Fetal Development 1. Amnion 2. week 9 to week 38 3. week 9 4. week 8

## Lab Exercise At Room Temperature Equal

1270 Words | 6 Pagesvery small volumes. A micropipette is standard laboratory equipment used to measure and dispense a specific volume of liquid (#5 buffalostate.edu). This is a very helpful tool that we need to master and able to use in a biochemistry lab. The purpose of this lab exercise is learning how to use a micropipette to find the density of different liquids, and be able to identify an unknown liquid using density. Also, learn how to evaluate the experimental accuracy, precise, and error of small volumes used

## BIOS256 W1 Lab Exercise Essay

1223 Words | 5 PagesBIOS256Week1Lab1EXERCISE Mechanical Digestion in the Gastrointestinal Tract Directions: a. Click the Contents button. b. Open the Digestive System File. c. Click Animations. d. Click Mechanical Digestion in the Gastrointestinal Tract. Introduction 1. Define the gastrointestinal tract (GI). The gastrointestinal tract (GI) also known as the Alimentary Canal is one of the two groups of organs composed in the digestive system. It is defined as a continuous tube that extends from the mouth

## The Effect Of Exercise On The Co2 Output Of A Chocolate Lab Report

702 Words | 3 PagesLAB TITLE: The Effect Of Exercise On The CO2 Output Of A Chocolate Lab Compared To A Human NAMES OF RESEARCHERS: Emily Garthwait and Shelly Steffens INTRODUCTION: There have been previous experiments done on the effect of exercise on the CO2 output of humans. For this experiment the effect of exercise on the CO2 output was recorded for a chocolate lab and a human. This was then compared for the results. The purpose of the lab was to compare the CO2 output after exercise of a dog and

## Assignment 6: Exercise and Cardiopulmonary Physiology Lab Report

1319 Words | 6 PagesAssignment 6: Exercise and Cardiopulmonary Physiology Lab Report by from tables submitted by and and lab partners and Biology 112, Section original graph submitted April 2, 2013 Abstract: The effect of exercise/physical activity on pulse, blood pressure, and respiration rate was tested on biology students. The results of the experiment showed that each of these parameters is affected after engaging in 2 minutes of physical activity. We found that average pulse, mean arterial pressure

## Cyber Mercenary Group Known As The ' Desert Falcons '

2824 Words | 12 PagesExecutive summary The information within this report will give the reader an in depth look into the cyber-mercenary group known as the ‘Desert Falcons’. They operate out of the Middle East, particularly Palestine, Egypt and Israel and are distinctly interested in the political and information landscape of their region. The Desert Falcons display limited scope for attacks against major powers at this point in time, rather, they concentrate their attacks on local power players. This includes local

## LAB 1 NMAP Exercise Answers Essay example

3200 Words | 13 PagesNmap LAB EXERCISE CSEC 640 LAB-1 University of Maryland University College B-McDerm February 16, 2014 ASSIGNMENT PART A-NMAP 3.3 Lab Questions: Part A 1. What are the services that are running on each host? Some of the hosts include the following services below, but not all “3” include the same services. Domain: Host “3” only FTP: All Host’s HTTP: All Host’s Microsoft-DS: All Host’s Microsoft-RDP: All Host’s MSRPC: All Host’s MYSQL: All Host’s Netbios-SSN:

## Physio Ex Lab Exercise 5 Cardiovascular Dynamics 1-4

1736 Words | 7 PagesName: Brenna Wiley Date: 17 June 2012 Title of Lab: Lab Report 2 Physio Ex Lab Exercise 5 Cardiovascular Dynamics Learning Objectives: Activities 1-4 * To understand how blood vessel radius affects blood flow rate. * To understand how vessel radius is changed in the body. * To understand how to interpret a graph of blood Bessel radius versus blood flow rate. * To understand how blood viscosity affects blood flow rate. * To list the components in the blood that contribute

## What Is Internet Of Things?

1446 Words | 6 PagesWhat is Internet of Things? The Internet of Things (IoT) is the network of the physical objects containing embedded systems which connects and communicate with each other internally or externally through sensors. According to David Ahrens, it is the “network of interconnected sensor-equipped electronic devices that collect data, communicate with each other, and can be monitored or controlled remotely over the Internet” (Ahrens, 2014). The main goal of its development is to connect the physical world

### Lab Report on Exercise Prescription Essays

1077 Words | 5 Pages### Lab 7 Exercise 40

863 Words | 4 Pages### Lab Exercise At Room Temperature Equal

1270 Words | 6 Pages### BIOS256 W1 Lab Exercise Essay

1223 Words | 5 Pages### The Effect Of Exercise On The Co2 Output Of A Chocolate Lab Report

702 Words | 3 Pages### Assignment 6: Exercise and Cardiopulmonary Physiology Lab Report

1319 Words | 6 Pages### Cyber Mercenary Group Known As The ' Desert Falcons '

2824 Words | 12 Pages### LAB 1 NMAP Exercise Answers Essay example

3200 Words | 13 Pages### Physio Ex Lab Exercise 5 Cardiovascular Dynamics 1-4

1736 Words | 7 Pages### What Is Internet Of Things?

1446 Words | 6 Pages