Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Fcel valuation

18,131 views

Published on

Published in: Business, Economy & Finance
  • Be the first to comment

Fcel valuation

  1. 1. Maintaining Current Price-to-Sales Annualized Return of 12% Total Years Holding Stock Sales Required to Return 12% per Year 1 $210.44 3 $263.98 5 $331.13 7 $415.38 10 $583.57
  2. 2. Maintaining Current Price-to-Sales Annualized Return of 15% Total Years Holding Stock Sales Required to Return 15% per Year CAGR of sales for 15% Return 1 $216.08 15.12% 3 $272.45 13.22% 5 $328.82 11.87% 7 $385.18 10.82% 10 $469.74 9.61% Total Years Holding Stock Sales Required to Return 15% per Year 1 $216.08 3 $285.76 5 $377.92 7 $499.80 10 $760.14
  3. 3. Maintaining Current Price-to-Sales Desired Annualized Return of 20% Total Years Holding Stock Sales Required to Return 20% per Year CAGR of sales for 20% Return 1 $225.47 20.12% 3 $300.63 17.00% 5 $375.79 14.89% 7 $450.95 13.34% 10 $563.68 11.62% Total Years Holding Stock Sales Required to Return 20% per Year 1 $225.47 3 $324.68 5 $467.54 7 $673.26 10 $1,163.39
  4. 4. Maintaining Current Price-to-Sales Desired Annualized Return of 25% Total Years Holding Stock Sales Required to Return 25% per Year CAGR of sales for 25% Return 1 $234.87 25.13% 3 $328.82 20.55% 5 $422.76 17.63% 7 $516.71 15.56% 10 $657.63 13.36% Total Years Holding Stock Sales Required to Return 25% per Year 1 $234.87 3 $366.98 5 $573.41 7 $895.95 10 $1,749.91
  5. 5. Reaching Price to Sales Ratio of: 5.6 (Peer Avg.) Desired Annualized Return of 12% Total Years Holding Stock Sales Required to Return 12% per Year CAGR of Sales for 12% Return 1 $120.52 -35.79% 3 $151.18 -6.96% 5 $189.64 0.21% 7 $237.88 3.44% 10 $334.21 5.94%
  6. 6. Reaching Price to Sales Ratio of: 5.6 (Peer Avg.) Desired Annualized Return of 15% Total Years Holding Stock Sales Required to Return 15% per Year CAGR of Sales for 15% Return 1 $123.75 -34.07% 3 $163.66 -4.47% 5 $216.43 2.89% 7 $286.24 6.21% 10 $435.33 8.78%
  7. 7. Desired Annualized Return of 20% Reaching Price to Sales Ratio of: 5.6 (Peer Avg.) Total Years Holding Stock Sales Required to Return 20% per Year CAGR of Sales for 20% Return 1 $129.13 -31.21% 3 $185.94 -0.31% 5 $267.76 7.36% 7 $385.57 10.83% 10 $666.27 13.51%
  8. 8. Desired Annualized Return of 25% Reaching Price to Sales Ratio of: 5.6 (Peer Avg.) Total Years Holding Stock Sales Required to Return 25% per Year CAGR of Sales for 25% Return 1 $134.51 -28.34% 3 $210.17 3.84% 5 $328.39 11.84% 7 $513.11 15.45% 10 $1,002.16 18.24%
  9. 9. Reaching Price to Sales Ratio of: 1.7 (S&P Avg.) Desired Annualized Return of 12% Total Years Holding Stock Sales Required to Return 12% per Year CAGR of Sales for 12% Return 1 $399.84 113.02% 3 $501.56 38.77% 5 $629.16 27.37% 7 $789.21 22.77% 10 $1,108.79 19.44%
  10. 10. Reaching Price to Sales Ratio of: 1.7 (S&P Avg.) Desired Annualized Return of 15% Total Years Holding Stock Sales Required to Return 15% per Year CAGR of Sales for 15% Return 1 $410.55 118.73% 3 $542.95 42.48% 5 $718.05 30.78% 7 $949.63 26.06% 10 $1,444.26 22.64%
  11. 11. Desired Annualized Return of 20% Reaching Price to Sales Ratio of: 1.7 (S&P Avg.) Total Years Holding Stock Sales Required to Return 20% per Year CAGR of Sales for 20% Return 1 $428.40 128.24% 3 $616.90 48.68% 5 $888.33 36.47% 7 $1,279.20 31.54% 10 $2,210.45 27.97%
  12. 12. Desired Annualized Return of 25% Reaching Price to Sales Ratio of: 1.7 (S&P Avg.) Total Years Holding Stock Sales Required to Return 25% per Year CAGR of Sales for 25 % Return 1 $446.25 137.75% 3 $697.27 54.87% 5 $1,089.48 42.15% 7 $1,702.31 37.02% 10 $3,324.82 33.30%

×