More Related Content
Similar to Plug valuation
Similar to Plug valuation (20)
Plug valuation
- 1. Reaching Price to Sales Ratio of: 7.9
Desired Annualized Return of 8%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
8% per Year
Annual
Growth for 8%
Return
1 $106.40 300.00% $114.91 332.00%
3 $106.40 58.74% $131.94 70.54%
5 $106.40 31.95% $148.96 41.14%
7 $106.40 21.90% $165.98 29.90%
10 $106.40 14.87% $191.52 21.82%
- 2. Reaching Price to Sales Ratio of: 7.9
Desired Annualized Return of 10%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
10% per Year
Annual
Growth for
10% Return
1 $106.40 300.00% $117.04 340.00%
3 $106.40 58.74% $138.32 73.25%
5 $106.40 31.95% $159.60 43.10%
7 $106.40 21.90% $180.88 31.50%
10 $106.40 14.87% $212.80 23.11%
- 3. Reaching Price to Sales Ratio of: 7.9
Desired Annualized Return of 12%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
12% per Year
Annual
Growth for
12% Return
1 $106.40 300.00% $119.17 348.00%
3 $106.40 58.74% $144.70 75.87%
5 $106.40 31.95% $170.24 44.96%
7 $106.40 21.90% $195.78 33.00%
10 $106.40 14.87% $234.08 24.29%
- 4. Reaching Price to Sales Ratio of: 7.9
Desired Annualized Return of 15%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
- 5. Reaching Price to Sales Ratio of: 4.7
Desired Annualized Return of 8%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
8% per Year
Annual
Growth for
8% Return
1 $ 177.33 566.67% $ 191.52 620.00%
3 $ 177.33 88.21% $ 219.89 102.20%
5 $ 177.33 46.14% $ 248.27 56.32%
7 $ 177.33 31.13% $ 276.64 39.73%
10 $ 177.33 20.89% $ 319.20 28.21%
- 6. Reaching Price to Sales Ratio of: 4.7
Desired Annualized Return of 10%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
10% per Year
Annual
Growth for
10% Return
1 $ 177.33 566.67% $ 195.07 633.33%
3 $ 177.33 88.21% $ 230.53 105.41%
5 $ 177.33 46.14% $ 266.00 58.49%
7 $ 177.33 31.13% $ 301.47 41.46%
10 $ 177.33 20.89% $ 354.67 29.57%
- 7. Reaching Price to Sales Ratio of: 4.7
Desired Annualized Return of 12%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
12% per Year
Annual
Growth for
12% Return
1 $177.33 566.67% $198.61 646.67%
3 $177.33 88.21% $241.17 108.52%
5 $177.33 46.14% $283.73 60.55%
7 $177.33 31.13% $326.29 43.06%
10 $177.33 20.89% $390.13 30.81%
- 8. Reaching Price to Sales Ratio of: 4.7
Desired Annualized Return of 15%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $177.33 566.67% $203.93 666.67%
3 $177.33 88.21% $257.13 113.02%
5 $177.33 46.14% $310.33 63.45%
7 $177.33 31.13% $363.53 45.29%
10 $177.33 20.89% $443.33 32.49%
- 9. Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
Desired Annualized Return of 8%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
8% per Year
Annual
Growth for
8% Return
1 $458.83 1624.94% $495.54 1762.93%
3 $458.83 158.38% $568.95 177.59%
5 $458.83 76.75% $642.37 89.05%
7 $458.83 50.20% $715.78 60.06%
10 $458.83 32.95% $825.90 41.00%
- 10. Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
Desired Annualized Return of 10%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
10% per Year
Annual
Growth for
10% Return
1 $458.83 1624.94% $504.72 1797.43%
3 $458.83 158.38% $596.48 181.99%
5 $458.83 76.75% $688.25 91.68%
7 $458.83 50.20% $780.02 62.03%
10 $458.83 32.95% $917.67 42.49%
- 11. Desired Annualized Return of 12%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
12% per Year
Annual
Growth for
12% Return
1 $458.83 1624.94% $513.89 1831.93%
3 $458.83 158.38% $624.01 186.27%
5 $458.83 76.75% $734.13 94.17%
7 $458.83 50.20% $844.25 63.88%
10 $458.83 32.95% $1,009.43 43.85%
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
- 12. Desired Annualized Return of 15%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth to
Break Even
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years
Holding Stock
Annual Sales:
Constant Share
Price
Annual
Growth for
Constant Price
Sales to Return
15% per Year
Annual
Growth for
15% Return
1 $458.83 1624.94% $527.66 1883.68%
3 $458.83 158.38% $665.31 192.45%
5 $458.83 76.75% $802.96 97.68%
7 $458.83 50.20% $940.61 66.42%
10 $458.83 32.95% $1,147.08 45.70%
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
