So I being working on a case study I'm planning to present to an Alumni and after doing a dcf I with the perpetuity method using a 2 % growth rate in line with inflation and a 8.2 % wacc I get a share price of $389.28 and by doing a ebitda multiple of 12x which is in line with the industry according to the comps I get a share price of $160.17. Which is still high but looks more reasonable that the first choice. so is there a possible for such things to happen or did I made a mathematical mistake in my projections most of the drivers for the model had been pull from ER reports.
Trending Content - Investment Banking Forum
| +156 | UBS Tech layoff | 52 | 12h |
| +143 | UBS’s M&A BANKERS ARE DOING TERRIBLY. $200M EXTRA IS BEING CUT | 29 | 6h |
| +143 | Analyst: Why is UBS IB doing worse than peers?, UBS CFO: No Comment | 20 | 8h |
| +57 | How do YOU manage networking requests? | 16 | 7h |
| +46 | Are target prospects getting dumber? | 20 | 2h |
| +37 | What Differentiates the Best Analysts as AI Improves? | 9 | 3d |
| +36 | Quitting After First 4 months | 12 | 12h |
| +34 | MBB Pay Raises | 26 | 12h |
| +33 | Cornell Club T10 Rankings (UPDATED 10/2026) | 19 | 1d |
| +23 | Leaked Interview Questions to Chinese Recruiting Services | 14 | 3h |
Career Resources
edit: read this as undervalued "at" $340 a share, not "by."
if the stock price is very high it's certainly possible, but if you're talking US stocks, there aren't many that even trade that high. if you're looking at berkshire hathaway class A, $340 added to the current price would only be 0.16% upside, so yeah in that case it's possible, but I'm cherry picking there.
could be a bunch of different things, do your revenue growth assumptions make any sense?
So the share price is $50 now? Something is definitely wrong - those two per shr numbers shouldn't be that different from each other. Couple things you can do to check.
Put your terminal value over your terminal year EBITDA. What's the multiple? I'd bet it's way too high. Fix your cash flows or your terminal assumptions so it's reasonable
What's your NPV / TEV multiple of 2015 ebitda? Does it make sense?
What's your 2015 OCF yield (2015 OCF / your calculated NPV plus net cash)? Does it make sense?
What are you putting the 12x multiple on? past EBITDA or future EBITDA? if you're using past and future EBITDA is expected to increase materially for some reason then it'll understate the valuation.
$160 is roughly 3x $50. So you're saying that right now, the company trades at 4x (12 divided by 3x) EBITDA and it should trade at 12x? I don't think it's likely that something is trading that far away from where its comps do....
I made some tweaks to the calculation I was using a Wallstreet prep template for the analysis now the intrinsic value is $128.86. current price $51.01 the name of the Firm is Bristol Myers as for the assumptions Im using the analyst estimates from an Equity Research Report from JPM the Analyst even states the firm as overweight and that it trades at 31X of their eps estimates. How about if I fix my 3 statement model based on absolute projections from 3 year averages?
Depending on the company and industry etc, your WACC could also be quite low..,
well the WACC the analyst uses in JPM Equity Research report is 9 % with a 0% long term growth rate. But I think that if I hand the case study to the alumni he will question me as of why I used 0% for the growth rate.
If you pull from another analyst you need to be able to justify the numbers.
Neque amet ratione temporibus et nobis. Velit beatae autem ullam aliquam.
Sit qui quidem quia quidem. Est nihil fugit omnis sunt. Nam ratione laboriosam et saepe hic ab qui.
Et dolorem voluptatem earum rerum ad. Veniam quam est natus libero expedita dolorem quia. Eligendi aut corrupti maiores. Voluptatum iste quod est eaque ipsam eum ipsam blanditiis. Modi et et et. Voluptas officiis enim aut amet provident. Et veritatis sit quia consectetur repellat earum at laudantium.
Aliquid optio id nulla accusamus quam ipsa excepturi. Odio magni sit nobis dolores deleniti deserunt. Reprehenderit qui ipsam placeat odit sit. Sit facilis maxime sunt qui. Et quis illo quia quod qui voluptate consequuntur maiores. Veritatis quo libero architecto.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...