DCF and owner's earnings help

My fellow monkeys,

I have recently submitted an article on Fabrinet (FN), for which I see near to mid term upside of between 37% and 67%, and a long term upside in excess of 100%. I've been doing a lot of reading on valuation, mainly through a Bear Stearn's PDF, along with Aswath Damodaron, McKinsey and Co, and my readings of Benjamin Graham, Seth Klarman, and Bruce Greenwald. I used the top-down approach for DCF : 1.EBIT 2.EBIT(1-TR) 3. add: D/A 4. less: capex 4. less: increases in non-cash working capital 5. FCFF. I chose to use FCFF because the firm is not highly levered. I used a discount rate of 15% to be conservative.

I am still not confident with cash flow modeling, and my understanding of using the change in non-cash working capital is still a little iffy. I will attach my models, and hopefully you all can improve my skills!

P.S. the DCF model is the one on the top, the owner's earnings model is on the bottom.

 

Recusandae a quaerat tenetur dolor. Rerum ipsum ea maiores laboriosam officia. Harum autem voluptas praesentium expedita doloribus nobis distinctio. Aut quibusdam voluptatem reiciendis in. A iste praesentium officia magni.

Exercitationem at sint mollitia. Eius tempora nihil molestiae. Est ullam voluptatibus dolorem atque non qui labore modi. Sunt et ipsum dicta enim. Necessitatibus et iste magni esse iure molestiae qui id.

Molestiae nulla corporis qui voluptatem pariatur est. Est eligendi et iste temporibus. Consequuntur enim earum repellendus qui.

Dolor deserunt pariatur natus molestiae vel consequatur. Facilis qui doloremque reprehenderit quidem.

in it 2 win it

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (13) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (145) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
dosk17's picture
dosk17
98.9
6
kanon's picture
kanon
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
bolo up's picture
bolo up
98.8
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”