1
answer
0
watching
158
views
29 Sep 2019
For 3M Company, Using the facilities of ValuePro (http://www.valuepro.net) for the company that you have selected to study conduct a discounted cash flow valuation. The analysis should explain each variable used in the analysis, why you accepted the given input, or how and why you changed a variable. The analysis should also examine the relevant cash flows, compare the final valuation to the stockâs current price and explain any differences. (Note: Remember to adjust the equity risk premium to between 5% and 6%; also, adjust the growth rate to an appropriate long-term growth rate.)
Intrinsic Stock Value 145.06 Excess Return Period (yrs) 10 Depreciation Rate (% of Rev) 4.31 Revenues ($mil) 30052 Investment Rate (% of Rev) 4.96 Growth Rate (%) 7.5 Working Capital (% of Rev) 20.52 Net Oper. Profit Margin (%) 20.92 Short-Term Assets ($mil) 13855 Tax Rate (%) 28.972 Short-Term Liab ($mil) 6041 Stock Price ($) 156.73 Equity Risk Premium (%) 3 Shares Outstanding (mil) 690.2 Company Beta 0.8925 10-Yr Treasury Yield (%) 5 Value Debt Out. ($mil) 4864 Bond Spread Treasury (%) 1.5 Value Pref. Stock Out. ($mil) 0 Preferred Stock Yield (%) 7.5 Company WACC(%) 7.55
For 3M Company, Using the facilities of ValuePro (http://www.valuepro.net) for the company that you have selected to study conduct a discounted cash flow valuation. The analysis should explain each variable used in the analysis, why you accepted the given input, or how and why you changed a variable. The analysis should also examine the relevant cash flows, compare the final valuation to the stockâs current price and explain any differences. (Note: Remember to adjust the equity risk premium to between 5% and 6%; also, adjust the growth rate to an appropriate long-term growth rate.)
Intrinsic Stock Value | 145.06 | ||
Excess Return Period (yrs) | 10 | Depreciation Rate (% of Rev) | 4.31 |
Revenues ($mil) | 30052 | Investment Rate (% of Rev) | 4.96 |
Growth Rate (%) | 7.5 | Working Capital (% of Rev) | 20.52 |
Net Oper. Profit Margin (%) | 20.92 | Short-Term Assets ($mil) | 13855 |
Tax Rate (%) | 28.972 | Short-Term Liab ($mil) | 6041 |
Stock Price ($) | 156.73 | Equity Risk Premium (%) | 3 |
Shares Outstanding (mil) | 690.2 | Company Beta | 0.8925 |
10-Yr Treasury Yield (%) | 5 | Value Debt Out. ($mil) | 4864 |
Bond Spread Treasury (%) | 1.5 | Value Pref. Stock Out. ($mil) | 0 |
Preferred Stock Yield (%) | 7.5 | Company WACC(%) | 7.55 |
Keith LeannonLv2
29 Sep 2019