National Semiconductor Corporation (NSM)
Discount cash flow analysis
Price history
Sensitivity matrix
-1% |
Discount Rate % 0% |
1% |
||
---|---|---|---|---|
-1% | $13.01 | $12.81 | $12.62 | |
Terminal Growth% | 0 | $13.04 | $12.84 | $12.65 |
+1% | $13.08 | $12.88 | $12.69 |
How does a change in discount rate or terminal growth affect valuation?
This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate
Valuations and comments
- Valuecruncher created a new valuation of $19.64 (overvalued by 21.41%) - 6 years ago
- GordonGekko created a new valuation of $12.84 (undervalued by 17.15%) - 9 years ago
- dweis created a new valuation of $13.98 (undervalued by 29.21%) - over 9 years ago
Comments
The boring details
All amounts in millions | Figures |
Enterprise Value: | 6,472 |
Net Debt (Long-term borrowings less cash): | 740 |
Equity Value: | 2,513 |
Number of Shares Outstanding: | 229,000,000 |
Calculated value per share: | $12.84 |
Enterprise Value is the present value of the post-tax cash flows for a business into the future.
Where:
- C1, C2, C3 - the cash flow in period 1, 2, 3, ...
- r - the discount rate
To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.
Where:
- Cn - the cash flow in the final forecast period.
- LTG - the long-term growth rate
- r - the discount rate
- g - the terminal growth rate
The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.
Where:
- rt - the risk free rate
- t - the tax rate
- B - the beta of the company
- MRP - the Market Risk Premium
Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.