|
Does anyone have a problem with the Discounted Cash flow valuation of USPH below? So why isn't this stock $20?
USPH Levered Free Cash Flow (ttm): 18,580,000.00 WACC (Discount Rate) 8.52% Growth Rates Next Qtr. 0% This Year 5% Next Year 13% Next 5 Years (per annum) 1% Cash Flows 2rd half 2009 9,290,000.00 2010 20,904,358.00 2011 21,113,401.58 2012 21,324,535.60 2013 21,537,780.95 2014 21,753,158.76 Terminal Value 289,095,279.09 Discounted Cash Flows 2rd half 2009 8,918,000.00 2010 19,262,000.00 2011 17,927,000.00 2012 16,684,000.00 2013 15,527,000.00 2014 14,450,000.00 Discounted Terminal Value 176,959,000.00 ENTERPRISE VALUE 269,727,000.00 LESS (debt outstanding-less cash) (3,700,000.00) EQUITY VALUE 266,027,000.00 DILUTED SHARES OUTSTANDING 12,132,000.00 PER SHARE VALUE 21.93 ACTUAL PRICE PER SHARE 9.78 Sentiment : Buy Rating :
 (No ratings) |
43/Male |
|
Page
1
of about
1
First
| < Prev
| Next >
| Last
|
Messages in Topic
| Subject | Author | Rating | Time of Post (ET) | ||
|---|---|---|---|---|---|
|
This stock is worth $20 per share
|
raymondagom...
Online Now
|
Not rated | 27-Mar-09 01:48 pm | ||
|
That's true, but I ran my model for every tic...
|
raymondagom...
Online Now
|
Rate it | 28-Mar-09 01:22 pm |
|
Page
1
of about
1
First
| < Prev
| Next >
| Last
|
0.06