i need a discounted cash flow analysis just like the one underneath for Polaris stock
dcf analysis-arg (1) Table Unlevered Free Cash Flow Calculatlon Calendar Year Ending December 31 2013A 2014P 2015P 2016E CAGR 2017E 2018E 2008-2012 EBIT $759,1 $872.91 $1,003.84 $1,154.42 $1,327.58 $1,526.72 Plus: Non-deductible Goodwill Amort. 15.0% Growth rate EBITA $759.1 $872.9 $1,003.8 $1,154.4 327.6 $1,526.7 Less: Provision for Taxes 15.0% (265.7m. (305.5) (351.3 404 (464 (5344). $493.4 $567.4 $652.5 $750.4 $862.9 $992.4 Unlevered Net Income 15.0% Plus: D&A (excl. non-deductible GW amort.) 0.0 0.0 0.0 0.0 Less: Capital Expenditures 0.0 (232.8) (232.8) (232.8) (232.8) (232.8) (232.8 Less: Increase in Net Working Capital 121.46 0.0 0.0 0.0 0.0 Unlevered Free Cash Flow 0.0 $382.1 $334.6 $419.7 $517.6 $759.6 $630.1 22.7% Tax Rate DCF Analysis (2013-2018): EBITDA Multiple Method Net Debt Shares Total Enterprise Value Total Equity Value Terminal EBITDA Multiple Terminal EBITDA Multiple 7.5x 8.0x 8.5x 7.5x 8.0x 8.5x Discount 6.0% $10,747.0 $11.317.4 $11,887.8 Discount 6.0% $9,632.0 $10.2024 $10,772.8 10,288.1 10,832.4 11,376.7 7.0% 9,173.1 9,717.4 10.261.7 (WACC) 8.0% 9853.7 10,892.7 8.0% 8738.7 9,258.2 9,777.7 Implied Perpetuity Growth Rate Total Price Per Share Terminal EBITDAMultiple Terminal EBITDAMultiple 7.5x 8.0x 8.5x 7.5x 8.0x 8.5x Discount 6.0% (0.6%) (0.2%) 0.1% Discount 6.0% $68.47 $72.30 0.3% 1.1% 7.0% 61.56 65.22 68.87 WACC) 1.3% 1.7% 2.0% 58,65 62.14 65,62 dcf analysis-arg (1) Table Unlevered Free Cash Flow Calculatlon Calendar Year Ending December 31 2013A 2014P 2015P 2016E CAGR 2017E 2018E 2008-2012 EBIT $759,1 $872.91 $1,003.84 $1,154.42 $1,327.58 $1,526.72 Plus: Non-deductible Goodwill Amort. 15.0% Growth rate EBITA $759.1 $872.9 $1,003.8 $1,154.4 327.6 $1,526.7 Less: Provision for Taxes 15.0% (265.7m. (305.5) (351.3 404 (464 (5344). $493.4 $567.4 $652.5 $750.4 $862.9 $992.4 Unlevered Net Income 15.0% Plus: D&A (excl. non-deductible GW amort.) 0.0 0.0 0.0 0.0 Less: Capital Expenditures 0.0 (232.8) (232.8) (232.8) (232.8) (232.8) (232.8 Less: Increase in Net Working Capital 121.46 0.0 0.0 0.0 0.0 Unlevered Free Cash Flow 0.0 $382.1 $334.6 $419.7 $517.6 $759.6 $630.1 22.7% Tax Rate DCF Analysis (2013-2018): EBITDA Multiple Method Net Debt Shares Total Enterprise Value Total Equity Value Terminal EBITDA Multiple Terminal EBITDA Multiple 7.5x 8.0x 8.5x 7.5x 8.0x 8.5x Discount 6.0% $10,747.0 $11.317.4 $11,887.8 Discount 6.0% $9,632.0 $10.2024 $10,772.8 10,288.1 10,832.4 11,376.7 7.0% 9,173.1 9,717.4 10.261.7 (WACC) 8.0% 9853.7 10,892.7 8.0% 8738.7 9,258.2 9,777.7 Implied Perpetuity Growth Rate Total Price Per Share Terminal EBITDAMultiple Terminal EBITDAMultiple 7.5x 8.0x 8.5x 7.5x 8.0x 8.5x Discount 6.0% (0.6%) (0.2%) 0.1% Discount 6.0% $68.47 $72.30 0.3% 1.1% 7.0% 61.56 65.22 68.87 WACC) 1.3% 1.7% 2.0% 58,65 62.14 65,62
