To: RetiredNow who wrote (62741 ) 1/21/2003 9:51:03 PM From: Stock Farmer Read Replies (2) | Respond to of 77400 Seems this "how do we value companies with stock options" is quite a rich topic.the tax shield value [of stock options] is already accounted for in net income No, I don't think so. Net Income reported to shareholders includes a deduction for income taxes assuming stock options are zero cost. Net Income reported to the IRS includes a deduction for income taxes assuming stock options have a cost. The difference is not paid out and therefore remains an asset available to shareholders that is not included in free cash flow. On this: the APIC amount has nothing to do with free cash flows. So no adustment needed... I agree here. Partially. No need to add back to shareholders the wealth they already had in the first place. APIC is a measure of wealth transfer, not wealth creation. However, there's a missing factor that people lose sight of, which is the amount of shareholder wealth that insiders pocketed along the way!! Which is (#shares issued X share price) - APIC + tax shield. Maybe some day you will do the math on this for Cisco over the past five years and compare it to their lifetime retained earnings. Or any other suitably impressive large number. This has to be SUBTRACTED from total wealth creation by the enterprise for shareholders, 'cause it is wealth transfer from shareholders that occurs in the process of creating the wealth we are calculating. In other words, shareholders are better off by the amount of wealth created by the company (e.g. free cash flows), plus the amount of wealth preserved by the company by not paying taxes, minus the amount that insiders scamper away with, minus the amount paid out to folks who aren't shareholders any more (e.g. buybacks). All discounted to present value. This total amount is then divided by the number of shares intended to be sharing in the gains in order to get the "value" of a single share. So I do agree with you on this approach: Then the model I'm using discounts the cash back to present value, but divides by the projected terminal fully diluted o/s share # . Regards, John