Scribd
Upload
1K views11 pages

StockDelver Calculator

Uploaded by

Ahtsham Ahmad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
1K views11 pages

StockDelver Calculator

Uploaded by

Ahtsham Ahmad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 11

StockDelver

INPUTS OUTPUTS
Current Annual EPS: $4.00 Sale Price in 10 Yrs:
0-5 Yr Expected Growth: 15.0% Dividend Yield at Sale:
5-10 Yr Expected Growth: 10.0% Sum of Reinvested Dividends:
Total Value at Sale:
Current Annual Dividend: $1.00 Buy Now Below:
0-5 Yr Expected Growth: 20.0%
5-10 Yr Expected Growth: 10.0% Year EPS
1 $4.60
Target Rate of Return: 12% 2 $5.29
Expected P/E at Sale: 18 3 $6.08
4 $7.00
5 $8.05
6 $8.85
7 $9.73
8 $10.71
9 $11.78
10 $12.96
$233.23 Expected EPS and Dividend Growth
1.72%
$14.00
$39.97
$273.20 $12.00
$87.96
$10.00
Dividends
$8.00
$1.20
$1.44 $6.00
$1.73
$2.07 $4.00
$2.49
$2.74 $2.00
$3.01
$0.00
$3.31 1 2 3 4 5 6 7 8 9 10
$3.64
$4.01 EPS Dividends
10
StockDelver
INPUTS OUTPUTS
Expected Volume Growth Rate: 3.0% Sale Price in 10 Yrs:
Expected Pricing Growth Rate: 2.0% Dividend Yield at Sale:
Calculated Revenue Growth Rate: 5.1% Sum of Reinvested Dividends:
Total Value at Sale:
Expected Profit Margin Expansion Rate: 0.0% Buy Now Below:
Calculated Net Income Growth Rate: 5.1%
Year
Current Annual EPS: $4.00 1
Expected Share Reduction % Per Year: 3.0% 2
Calculated EPS Growth Rate: 8.3% 3
4
Current Annual Dividend: $2.00 5
Dividend Payout Ratio Change Rate: 0.0% 6
Calculated Dividend Growth Rate: 8.3% 7
8
Target Rate of Return: 12% 9
Expected P/E at Sale in 10 Yrs: 16 10
$142.18 Expected EPS and Dividend Growth
3.13% $10.00
$51.90
$9.00
$194.08
$62.49 $8.00
$7.00
EPS Dividends $6.00
$4.33 $2.17 $5.00
$4.69 $2.35
$4.00
$5.08 $2.54
$5.50 $2.75 $3.00
$5.96 $2.98 $2.00
$6.46 $3.23 $1.00
$6.99 $3.50
$0.00
$7.58 $3.79 1 2 3 4 5 6 7 8 9 10
$8.20 $4.10
$8.89 $4.44 EPS Dividends
rowth

8 9 10
StockDelver
INPUTS OUTPUTS
Current Annual Dividend: $2.00
0-10 Yr Expected Growth: 10% Buy Now Below:
10+ Yr Perpetual Growth: 5% Target Dividend Yield:
Target Rate of Return: 12%
Year Dividends
1 $2.20
2 $2.42
3 $2.66
4 $2.93
5 $3.22
6 $3.54
7 $3.90
8 $4.29
9 $4.72
10 $5.19
11 $5.45
12 $5.72
13 $6.01
14 $6.31
15 $6.62
16 $6.95
17 $7.30
18 $7.66
19 $8.05
20 $8.45
21 $8.87
22 $9.32
23 $9.78
24 $10.27
25 $10.78
26 $11.32
27 $11.89
28 $12.48
29 $13.11
30 $13.76
Terminal Value: $206.46
Dividend Discount Model
$43.19 $16.00
4.63%
$14.00

Disc Dividends $12.00


$1.96 $10.00
$1.93
$1.89 $8.00
$1.86 $6.00
$1.83
$1.80 $4.00
$1.76 $2.00
$1.73
$1.70 $0.00
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29
$1.67
$1.57
$1.47 Estimated Dividends Discounted Dividends
$1.38
$1.29
$1.21
$1.13
$1.06
$1.00
$0.93
$0.88
$0.82
$0.77
$0.72
$0.68
$0.63
$0.59
$0.56
$0.52
$0.49
$0.46
$6.89
27 29

ds
StockDelver
INPUTS
Current Annual EPS: $1.00
Current Dividend Yield 3.0%
Current Stock Price $18.00
Expected Long-Term Growth 7.0%
Corporate AAA Bond Yield 4.0%
OUTPUTS

Graham Fair Value (Original Formula): $22.50

Graham Fair Value (Adjusted for Interest Rates): $24.75

Dividend-Adjusted P/E/G Ratio: 1.80

You might also like