Spyder Active Sports - DCF model Valution

Spyder Active Sports - DCF model Valution - FY2003 FY2004...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Company Valuation Net Sales FY2001 FY2002 $27,303,000.00 $33,960,000.00 CAPM Rf+ Bi(Rm-Rf) Rf= Risk Free rate 0.028 Treasury 30 Year Bi= BETA 0.70 Same Beta as Nik Rm= Market Risk Premium 0.118 Dow Jones Indust Compute CAPM for 5-STAR 0.091 (Required Rate of Return) Five Star Valuation(Discount Cash Flow) FCF 01 DCF= Revenue/(1+require rate)^N 25,025,664.53 NPV Cash Flows $3,223,957,370.25
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: FY2003 FY2004 FY2005E FY2006E FY2007E $40,290,000.00 $61,366,000.00 $85,281,000.00 $105,630,000.00 $133,223,000.00 Bond ke Inc. trial Avg return FCF 02 FCF 03 FCF 04 FCF 05 FCF 06 28,531,077.96 31,025,801.93 43,314,051.98 55,173,245.46 62,638,128.91 FY2008E $165,732,000.00 FCF 07 FCF 08 FCF 08+ 72,411,235.07 82,567,353.89 2,823,270,810.52...
View Full Document

This note was uploaded on 09/08/2010 for the course BUS 173C at San Jose State.

Page1 / 3

Spyder Active Sports - DCF model Valution - FY2003 FY2004...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online