Editing Toyota Motor Corporation
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 152: | Line 152: | ||
{| class="wikitable" | {| class="wikitable" | ||
!WACC | !WACC | ||
| | |7.98% | ||
|- | |- | ||
!Sum of PV of FCF | !Sum of PV of FCF | ||
| | |46,483 | ||
|- | |- | ||
!Growth rate | !Growth rate | ||
| | |4.50% | ||
|- | |- | ||
!Terminal Value | !Terminal Value | ||
| | |2,584,090 | ||
|- | |- | ||
!Present Value of Terminal Value | !Present Value of Terminal Value | ||
|1, | |1,760,574 | ||
|- | |- | ||
!Enterpise Value | !Enterpise Value | ||
|1, | |1,807,057 | ||
|- | |- | ||
!(+) cash | !(+) cash | ||
| | |8,620 | ||
|- | |- | ||
!(-) Debt | !(-) Debt | ||
| | |23,470 | ||
|- | |- | ||
!Equity Value | !Equity Value | ||
|1, | |1,792,207 | ||
|- | |- | ||
!Diluted Shares Outstanding | !Diluted Shares Outstanding | ||
| | |58,030 | ||
|- | |- | ||
!Implied share price | !Implied share price | ||
| | |31 | ||
|- | |- | ||
!Current share price | !Current share price | ||
| | |2.83 | ||
|- | |- | ||
!% change in share price | !% change in share price | ||
| | |991.32% | ||
|} | |} | ||