To: IQBAL LATIF who wrote (29769 ) 11/19/1999 6:27:00 AM From: IQBAL LATIF Respond to of 50167
Target 180 and how it is set.. look at the growth rate and the discount rate.. when the rates start moving upward the changes in discount rate can lead to huge changes in vlauation.. An intrinsic value/share is a hypothetical value that is based on the sum of a company's future earnings. This value can be compared to a stock's current price to help determine if a stock is overvalued or undervalued.Target of 180 and how it is achieved.. Calculate Intrinsic Value/Share Initial earnings: $ Earnings growth rate: Company 3 year (101.23)Company 1 year (71.89)Sector 10 year (15.02)Sector 5 year (16.62)Sector 3 year (8.94)Sector 1 year (50.23)S&P 500 10 year (11.71)S&P 500 5 year (11.99)S&P 500 3 year (9.77)S&P 500 1 year (17.38) % % Discount rate: % 1 yr T-Bill (5.00)30 yr Long Bond (6.00)S&P LT Return (11.00) % Intrinsic Value/Shr ($): 180.98 Current Price* ($): 137.00 By this calculation, NOK appears undervalued. *Retrieved Thursday, November 18, 1999 05:47 PM EST Nasdaq quote delayed at least 15 minutes, all others at least 20 minutes. ? Hints: It is difficult to establish a long-term growth rate for a company with less than 5 years of reported earnings. Try different growth rates to gain insight into how the company will have to grow earnings to justify its stock price. Also, try increasing the discount rate to account for the higher risk inherent in younger companies. ? Walk through: If we assume initial earnings of $1,961,400,064 grow at a rate of 30.00%, and we discount those future earnings at a rate of 17.00%, we arrive at a net present value for the company's next 10 years of earnings of $36,638,404,608. To account for potential earnings beyond the 10th year, we estimate a growth rate of 11.00%, a discount rate of 15.00%, and we arrive at a continuing value of $182,820,306,944. To complete the calculation we add these two figures together, subtract the long-term debt for NOK ($0), and divide by the outstanding shares (1,212,621,952) to get a per share intrinsic value of $180.98. ? Considerations: Gauging the future growth and risk outlook of a company such as NOK, however, is more art than science. New products, management, or strategic directions can fuel growth far above historic norms. Likewise, unforeseen setbacks can cut a company's future value in half. Have NOK's earnings slowed or accelerated in the past year from its 5-year average? How fast do analysts expect it to grow in the next year or two? How great are the risks it faces? Be sure to check NOK's financials and recent news stories on the company. Also compare it to other companies in its industry. >> <<http://www.quicken.com/investments/stkeval/?cmetric=intrinsic&histtim=ann&grtim=5yr&symbol=NOK&csym=NOK&initearnec=1%2C961%2C400%2C064&egrdd=2&egrrbtn=ec&egrec=30&dcrrbtn=ec&dcrec=17.00&dcrdd=0quicken.com