Scribd Logo
Upload

Welcome to Scribd!

  • 11 views

    BB DCF Outputs

    Uploaded by

    Jay Kanakiya
    This document contains a table showing the weighted average cost of capital (WACC) for a company under different capital structures and exit multiples, ranging from 8-12%. It also includes tables with the implied stock price for three long term growth rates (2.5%, 3.0%, 3.5%) under different WACC and exit multiples. Additional information provided includes the current stock price, 52-week price range, market capitalization, breakdown of 3Q FY18 revenues by software and gross margins.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    BB DCF Outputs

    Uploaded by

    Jay Kanakiya
    11 views2 pages
    This document contains a table showing the weighted average cost of capital (WACC) for a company under different capital structures and exit multiples, ranging from 8-12%. It also includes tables with the implied stock price for three long term growth rates (2.5%, 3.0%, 3.5%) under different WACC and exit multiples. Additional information provided includes the current stock price, 52-week price range, market capitalization, breakdown of 3Q FY18 revenues by software and gross margins.

    Original Description:

    Blackberry Stock pitch

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a table showing the weighted average cost of capital (WACC) for a company under different capital structures and exit multiples, ranging from 8-12%. It also includes tables with the implied stock price for three long term growth rates (2.5%, 3.0%, 3.5%) under different WACC and exit multiples. Additional information provided includes the current stock price, 52-week price range, market capitalization, breakdown of 3Q FY18 revenues by software and gross margins.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    11 views2 pages

    BB DCF Outputs

    Uploaded by

    Jay Kanakiya
    This document contains a table showing the weighted average cost of capital (WACC) for a company under different capital structures and exit multiples, ranging from 8-12%. It also includes tables with the implied stock price for three long term growth rates (2.5%, 3.0%, 3.5%) under different WACC and exit multiples. Additional information provided includes the current stock price, 52-week price range, market capitalization, breakdown of 3Q FY18 revenues by software and gross margins.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    WACC

    8% 9% 10% 11% 12%


    9x 14.48 13.61 12.82 12.1 11.44
    10x 15.27 14.33 13.48 12.70 12.00
    Exit Multple

    11x 16.06 15.06 14.14 13.31 12.55


    12x 16.86 15.78 14.8 13.91 13.1
    13x 17.65 16.5 15.46 14.51 13.65

    8 10 12
    Long term growth rate 2.5% 16.91 12.46 10.47
    3.0% 18.93 13.74 10.94
    3.5% 20.22 14.3 11.2
    Stock Price 11.86
    52 wk range 6.65-14.55
    Mkt Cap (bn) 6.3

    3Q FY18
    Software revenues 85%

    Gross Margins 77%

    You might also like