Plug Power Valuation

25,955 views

Published on

Published in: Economy & Finance
2 Comments
3 Likes
Statistics
Notes
  • yes very good
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
  • Myself Goutam Bagchi Executive Consultant Of Questkon Consultancy Service & Business Services .I am an educated person residing at Malda TownMaldah, West Bengal, India .Myself have complete the B.com/LLB Degree and having 27 years Sales & Marketing Experience in FMCG/Pharmaceuticals/OTC/Dairy/Petroleum Coke/Cosmetics Products Sales and Franchisee and Channel Development in Various Company in India. Being The Executive Consultant of Questkon Consultancy Services & Business Services I have develop several Blog, Questkon Consultancy Services Channel on You Tube,and Questkon Consultancy Services & Business Services Channel on You Tube,Member of Various Organization & Community. I like this Page and it is true face Book For Business Will Help to generate Leads .I like this page
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
No Downloads
Views
Total views
25,955
On SlideShare
0
From Embeds
0
Number of Embeds
24,912
Actions
Shares
0
Downloads
9
Comments
2
Likes
3
Embeds 0
No embeds

No notes for slide

Plug Power Valuation

  1. 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% Source: Author’s Calculations
  2. 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% Source: Author’s Calculations
  3. 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% Source: Author’s Calculations
  4. 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% Source: Author’s Calculations
  5. 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% Source: Author’s Calculations
  6. 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% Source: Author’s Calculations
  7. 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% Source: Author’s Calculations
  8. 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% Source: Author’s Calculations
  9. 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% Source: Author’s Calculations
  10. 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% Source: Author’s Calculations
  11. 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.) Source: Author’s Calculations
  12. 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.) Source: Author’s Calculations

×