Question
How do you calculate Growth rate Sales, fixed costs depreciation, PE, WACC, taxes %, Discount Rate and outstanding shares assumptions? Year Fiscal Year 2019 Sales
How do you calculate Growth rate Sales, fixed costs depreciation, PE, WACC, taxes %, Discount Rate and outstanding shares assumptions?
Year Fiscal Year 2019
Sales $514,405 Growth 2%
Variable Costs 67.00% $385,301
Gross Profit $129,104
Fixed Costs - $96,469 2%
SG&A $96,469
Other Income ($4,800)
Depreciation $10,678 2%
EBIT $17,157
Taxes 77.00% $4,790
Net Income $12,367
EPS - Before Interest Exp. $4.19
Cash Flows
Operating Cash Flow $23,045.00
Residual Value (OFFER)
Capital Spending 00
Cash Flow $0 $23,045
Discount Rate (WACC) 2.50% PE assumed
Net Present Value $322,757.14
Our current estimate of WalMart's total value in MillionsShares
Outstanding 2,878,000,000
Value Per Share $ 109.41
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Financial Reporting Financial Statement Analysis And Valuation A Strategic Perspective
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
9th Edition
1337614689, 1337614688, 9781337668262, 978-1337614689
