SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Strategies & Market Trends : Gorilla and King Portfolio Candidates

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: Mike Buckley who wrote (7232)9/30/1999 3:58:00 AM
From: FLSTF97  Read Replies (1) of 54805
 
As Mike points out, there are differing assumption between my model and that in the Stephen's report. For instance I assumed a straight PE of 30x and Stephens has Stock PE projections out until 2001 and they used:

1999 86x
2000 72x
2001 50x

As far as earnings after tax the differences are due to differing net margin assumptions and revenue.

Mine/Stephens

2000 $198/198 million
2001 $313/$272
2002 $416/362
2003 $468/474
2004 $508/616

Although I didn't see any reference in the Stephens report to the impression assumptions, it appears they have higher ad revenue than I've projected (which is not unreasonable).

Just for completeness sake I wish to mention that I presented my model to gauge the downside risk in GMST assuming a reasonable resolution to the litigation. The penetration assumptions tend to be far more conservative than anything I've seen projected.
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext