Aswath Damodaran

(2020-04-30
====== 05:55:05)
ID#AAAAGdu6GIo If you are using
======
Aswath Damodaran trailing 12-month
======
ID#AAAAGdu6GLs
======(2020-04-30 ======
data, it is best if the
ID#AAAAGdu6GK
Aswath
ID#AAAAGdu6GL
05:55:05) Damodaran ====== ID#AAAAGdu6GL
last year is the 12-
E (2020-04-30 ID#AAAAGdu6GJo
o
0
Enter
====== the "market" month ======
Aswath
period just
Damodaran
Aswath
05:55:05)
======
Aswath
value of Damodaran
Damodaran
minority Aswath
prior to Damodaran
the one that
ID#AAAAGdu6GJs
(2020-04-30 ID#AAAAGdu6GJc
(2020-04-30
(2020-04-30
Date of valuation Mar-18 Important:
If
Aswath
you are
ID#AAAAGdu6GL
(2020-04-30
interests. Before
in is you
This
Damodaran a run
you
Aswath
this
are spreadsheet,
using.
Damodaran Thus, go into p
====== 05:55:05)
Company name Spotify There05:55:05)
multiple
8
05:55:05)
uniquelyshould
(2020-04-30
businesses,
be
accounting a check 05:55:05)
if you
against
====== are
(2020-04-30
Enter the
looking
the at box. If th
iteration
ID#AAAAGdu6GL
Enter
you
Aswath
Enter
item can the revenues
construct
theDamodaran
and operating
will bebelow Enter
June
on ID#AAAAGdu6GJI the operating
revenues
2011-June
Numbers from your 05:55:05)
A
======
from
basetheormost
year recent
( in
05:55:05)
income consistent
or EBIT units)
This year Last the
your
income
Enter year
own
(2020-04-30
liability
the
weighted
EBIT
book side of from
value 2012,
Aswath
Enter
the
your
the
most
Damodaran
book
recent
trailing
value
Aswath
ID#AAAAGdu6GJ
period
averages
05:55:05)
from
your the(you
company's
Damodaran
using
most the from
canrecent period
12
the
month
(2020-04-30
most
(you forcan recent
the
Country of incorporation Sweden of
M
either equity
(2020-04-30
use (total)
annual from
or of
timeequity
either period,
use (total)
evenfrom
annual if
or
industry
Enter
time
balance the
period, average
market
sheet. even It if 05:55:05) income statement
the
05:55:05)
Aswath
the end
trailing of the
Damodaran
12 most the
that end
number
the trailing of theis most
12bevalue
Industry (US) Entertainment table
value
that
reflects
======
recent
from
ofthe
numbertime
those this is non- Enter
period numbers
recent the
time will
bookperiod
Enter the
(2020-04-30 book value negative. If your
you have
Industry (Global) Entertainment Last months).
spreadsheet
cash
negative.
10K
requirement
======
ID#AAAAGdu6GL
(i.e.
of
assets
the
interest
If
If
most
your
and
whose
you
bearing
that
recent
your
have
Years
if months).
June
ofsince
interest
======
(i.e. the
operating
If
2010-June
last
most 10K
bearing 2011
recent
leases,
05:55:05)
company
company's
earnings
operating had
are business
leases no
(and or debt company
and your
(short had
balance
and nolong
Revenues € 4,090.00 €you
Q
balance
debt
ownsheet).
ID#AAAAGdu6GJ
2,592.00
ID#AAAAGdu6GLI
(short
more
and
than
This ID#AAAAGdu6GK
balance
enter the sheet). 1
adjusted This
Enter
revenues,
breakdown.
will
R&D
50%
Y
Aswath ofyour
never)
and showlong
effective
enter
want
another
Damodaran
atoup revenues,
sheet
term)
0 numbers
at yourenter a
Operating income or EBIT (€ 378.00) (€book
term)
(not
very 349.00)equity
atfor
marginal)
small your will
positive tax book
operating
very equity
small will
1 June
income
positive
as
adjust
company
Aswath part
(2020-04-30 of operating
orthem,
Damodaran have use should
company
Aswath be as
from of
Damodaran the
Interest expense € 0.00 €include
company
rate
number.
income.
the 336.00
effective for
options
(2020-04-30
everything
your
Thefrom
(You
controlbelowfirm. the
need
most of to
-a include
(see
number.
2011.
most
the everything
operating
recent
(2020-04-30 (You need -a
balance
05:55:05)
paid
most in capital,
recent balance in paid
lease in capital,
worksheet for
Book value of equity € 1,182.00 €You
base
common
start
it,
05:55:05)
Enter
Iyour you
don't
retained
will
238.00for
the have
the
have
find
your
non-
process
most
earnings
thisand
growth
atocrystal
base
sheet. for
05:55:05)
retained (Do yournot
earnings
growth
sheet.
rate)
operating (Do
company's not
assets are the
rate) amount you have
Book value of debt € 0.00 enter
======
€consolidate
Enter
recent
ball
etc.
====== 944.00
but
andthe
the
update numbers
you
maycash that you
should
even in
be include
Enter
etc.adjust
andtheaccounts
casheven be
may
Do you have R&D expenses to capitalize? Yes If you
include
annual
minority
======
the
have
look relevan
ID#AAAAGdu6GL
company's
balance wanton
at
accounts
report.
holdings
from
to
the
If you
tcapitalize
the
number in topayable,
balance
R&D,
operating
supplier
from
you the
have to input the
negative
ID#AAAAGdu6GJE
payable,
cannot, youfor
supplier can negative
income for
by).
other
ID#AAAAGdu6GJ0
worksheets.
M
======
statements companies Ifwith credit or other non-
Do you have operating lease commitments? No If youmost
of
a.
Aswath
credit
compute
(which
Aswath have
ID#AAAAGdu6GK
recent
shares.
Revenue
companies or Damodaran
operating
are other
it as
not
Damodaran
balance
you
growth
that have
non- most
companies
leases, recent
please balance
that haveyour lease c
enter
yours.
sheet.
have
in
been your Thus,
This
different
losing
(2020-04-30 company shouldyou in interest
money sheet.
been bearing
This
losing should
money
Cash and Marketable Securities € 1,509.00 € follows,interest 1,585.00
consoldiated).
(2020-04-30
s05:55:05) bearing
from the
You
count
include
classes
recent
for 100%ofmarketable
years
a while. shares, of that liabilities.)include
for a while. marketable
Cross holdings and other non-operating assets € - € income liabilities.)
can
05:55:05)
Aswath statement:
findcompany's
the
Damodaran -book
subsidiaries
securities.
aggregate
b.
You Yourare them
probably assets, all securities.
Minority interests € - € Effective value
This
Enter
revenues
and
revenues,
======
wondering
isof
the
(2020-04-30
enter
tax
a these
statutory
most
and
one - ratethis
relative
what
=
to
Taxes
holdings
tax
recent
05:55:05)
operatingrate. paid/
stock Ion use
income Taxable
the the
price tax
Number of shares outstanding = 177.17 number.
the
is
income
====== overall
ID#AAAAGdu6GJ
but it isCount market
how I
balance
rate
(how
You
with
restricted
size
A ofyour
and the
about
should sheet,country
stock
larger start
company, but
today's?) by
units
Current stock price = € 107.33 compute
If your
ID#AAAAGdu6GIw how
effective much tax
see
the
in
looking
even
(RSUs)
players
Aswath if
here.ifyou
company youat
as
in can
your
the
Damodaran own
shares issector. but
Effective tax rate = 25.00% you
rate
Aswath are
varies going across
Damodaran to
convert
domiciled
company's
only 60%. to market
in.
current See
don't
Suggestion:
reinvest
years, count
(2020-04-30
(2020-04-30you to The shares
keep
can Check use your
Marginal tax rate = 25.00% value.
worksheet
pre-tax
======
minority
underlying
your
05:55:05)
business
(Ioperating
revenues apply embedded
interest
employee
growing
a
in in
The value drivers below: an
price
in
margin average.
05:55:05)
this tospreadshseet
ID#AAAAGdu6GJk
reflects book
but
the If
also
book the
ratio, look
options.
year
This 10
should
futureisyears.
effective
This against
the tax Thethe
be
rate
forecast is
based
for
at
Aswath
value
====== on
country
the average
of thetax
Damodaran
the sector
40% rates.
for of
Compounded annual revenue growth rate over next 5 ye 25.00% Growth overall
today's
higher
less
year Lever
than
in market
long
you
whichzero, set term and
this
enter
your
that
your
the the
ID#AAAAGdu6GJ
see
riskfree what company
industry.
(2020-04-30
equity in
market
rate. the
If (You
you is
Target pre-tax operating margin (EBIT as % of sales in 12.97% number,
Profitability
zero.
current the
Lever
margin more will
in
can to
05:55:05)
subsidiary
w
share the
check
are book
youmy
that does
giving
Year of convergence 10.00 Speedare If of
converge
======
value).
estimates
Enter
not
Aswath
======
working
efficiently
you convergence
have
the
belong on you
current
Damodaran
with
oftoaindustry
area level
money
target.
you.
your
currency
growing
losing company. where
and
company, the the
Sales to capital ratio (for computing reinvestment) = 4.00 Efficency ID#AAAAGdu6GJ
averages
cost
Again, ofofthe
(2020-04-30
ID#AAAAGdu6GIk
====== Growth
in
capital
it isvalue the
best forlast Lever
ifof
Check
government
higher
======
don't your
enter zero has but
Market numbers U
worksheet
your
you
05:55:05)
Aswath firm.
can
ID#AAAAGdu6GM converton
If
Damodaran youthis the
company's
default
your
enter risk,
growth.
ID#AAAAGdu6GK
ID#AAAAGdu6GI4
the taxto revenues
clean
Again,
rate up
Riskfree rate 2.85%
Aswath
spreadsheet.)
don't
book
Check
A(2020-04-30
cagainst
the
look know
value
your
government
at
Damodaran
other
your what a itthat
Aswath
you willcan
(2020-04-30 Damodaran
have when
is,
market
Aswath you
company's
05:55:05)
companies
bond
company's rate value use
toannual
Damodaran
in by
the
make
current the it
Initial cost of capital = 9.24% Aswath
you(2020-04-30
05:55:05)
worksheetstart Damodaran
making
to
applying
report
The
riskfree
number or
default
(2020-04-30
sector. the
10K.
(by
(check priceIfonit to
Other inputs (2020-04-30
05:55:05)
money.
Enter the it. weighted
compute
book
does
assumption
05:55:05)
Note
subtracting
the ratio
have
that
right). thisfor
options
is that
the
Look theat
Do you have employee options outstanding? Yes 05:55:05)
Mature
======
average companies
strike price
sector
outstanding,
competitive
If you
number
default
the
The in
have
industry
weighted which
can
spread abeenter
for the
tend to
ID#AAAAGdu6GIs
of your have
options. costs of
Number of options outstanding = 20.82 subsidiary
the
averages
average
capital total
advantages
standard
negativegovernment). number
as operates
maturity
closer will
deviation
for a
well to fade
in
theof
Aswath
(Should
here
to (vested Damodaran
be intime.
andyour non
Average strike price = € 42.56 forzero
the
======
your
market your
declining over
worksheet.
options stock,
firm.
average. enter
should
10K(2020-04-30
vested,
While or annual
in
this the
is amoney
good
Average maturity = 3.30 that
be
While number.
ID#AAAAGdu6GKI
reportedthe riskfree If
in your not,
05:55:05)
report.)
======
and out…)
assumption for
Standard deviation on stock price = 30.00%
use the
Aswath
financial
rate
Companies+ 4.5%
ID#AAAAGdu6GL
industry
Damodaran
statements.
at amany
is either
firms
average (about
(2020-04-30
close standard
approximation 7 in
======
end
Y of the are lifesome cycle
10),
deviation
======
05:55:05)
of thethere
average, from the
Default assumptions.
ID#AAAAGdu6GL
-======
young,
Aswath
firms with growthyou
Damodaran and
worksheet.
ID#AAAAGdu6GK
Aswath
can use
g(2020-04-30 aDamodaran
slightly
old, declining
ID#AAAAGdu6GK
sustainable firms
In stable growth, I will assume that your firm will have a cost of capital similar to that of typical o
If youa want
higher
Aswath
have
Y
05:55:05)
mature
number
Damodaran
significant to look companies (riskfree rate + 4.5%)
Do you want to override this assumption = No Mature competitive
Aswath
at ways
companies
(riskfree Damodaran
ofrate + generally see their risk levels appr
6%)
(2020-04-30
likelihood
Aswath
Even if you(brand of
Damodaran failure.
believe
advantages
(2020-04-30
estimating
for mature this to even in stable growth, may have
If yes, enter the cost of capital after year 10 = 8% Though 05:55:05)
While some
(2020-04-30
your firmwe sectors,
tend
has
name,
05:55:05)
probability,
companies for instance),intryassuming
these
riskier
I will assume that your firm will earn a return on capital equal to its cost of capital after year If the
ignore
05:55:05)
significant
10. firm
this fail
in
I generally
am and that whatever competitive
where
You
papers will
businesses the
I have excess
and onaitstheit
has to liquidate
conventional
Companies
competitive DCF,
generally
Do you want to override this assumption = Yes Mature returns
not
topic: companies
get
slightly
assets,
may
100%
lower continue
of find
fair it difficult to generate returns
pay
is lessyou
worth
advantages,
beyond than need
thinking
year theIf
don't
10.
toset
If yes, enter the return on capital you expect after year 1 12% But there value.
For
number
specify
about
marginal are
youngHow what
whether significant
tax much
growth
(risfree the
rate yourate exceptions among companies
I will assume that your firm has no chance of failure over the foreseeable future.
this
your
less
+ 4%)
number
firm
than
companies: for is
100%safer
to
one more ofon
you
liquidation
======
want
their
than 5% to
income. estimate
more proceedsSome a
those,
get will you depend
http://papers.ssrn.co can than enter
on
Do you want to override this assumption = Yes Manycompanies.
will be
ID#AAAAGdu6GLc
young,
probability
of
your that
awhether
returncost istied
on growth
due to.
of
ofcapital toFor
capital. taxcompanies fail, especially if they
m/sol3/papers.cfm?
======
young
Aswath
failure.
deferral growth
It there
Damodaran
and is not are
others easy
If yes, enter the probability of failure = 20% Tough lotsto
higher
====== estimate
ofbut than
potential
abstract_id=1418687 your but cost a key input.
ID#AAAAGdu6GK
companies,
(2020-04-30
to do
quirks itinof
in Ithe
can would be
tax
What do you want to tie your proceeds in failure to? V B: Book of
buyers value
capital
ID#AAAAGdu6GJ8
8
tie it Over
to for
value your thecapital,
and
cell V= Estimated fair value for
05:55:05)
done
law. byJust looking
time, theat
Enter the distress proceeds as percentage of book or fair 50% This ====== below.
can
assets
Aswath
For
with
If be and
declining,
your
either zero, how
Damodaran
distressed
company
history
conservative
don't if the
much
firms
(with
get assets will be worth nothing if
has
ID#AAAAGdu6GJ
carried
of a hurry
(2020-04-30
distressed away. you At are the in
I will assume that your effective tax rate will adjust to your marginal tax rate by your terminal been
young, year.
(especially
losing
assumption growth If
ones
money
is you
to withoverride this assumption, I will l
Q
maximum,
to liquidate.
05:55:05)
companies: the It may
Do you want to override this assumption = No significant
for a
require while,
companies)
======
Aswath the assets
tax
Damodaran there
or the
rate in
excess
well
This is return
be zero should
for athe
I will assume that you have no losses carried forward from prior years ( NOL) coming intodebt place),
will
to movebe
market
ID#AAAAGdu6GK
the Ithe
http://papers.ssrn.co
Be VERY, would NOL
VERY
accumulated
valuation.
(2020-04-30 towards (with use If ayou have a money losing compa
not
young
from exceed
careful. growth
prior
m/sol3/papers.cfm?
This 5%
years is for
a
book
losses
distressed
marginal
U
05:55:05) value.
from taxprior rate.statements.
Do you want to override this assumption = Yes Check the
mature
company
carried financial
firm. with
forward
abstract_id=1428022
growth rate no into
periods.
companies).
However,
Aswath
If your Checkif in
Damodaran
concern youyour is
tangible
this year.
perpetuity,
financial
believe
(2020-04-30 assets.
that after
statements.
your year
that a portion
10. Entering of the
firm's
05:55:05)
cash tax
is trapped inbenefits
numbers
are
This permanent,
is the additional you
foreign
significantly markets (more and
can
tax
will override
due,
be if thethis
subject cash
to is
than 1%)
assumption.
trapped higher
cash. If than
your
tax, when
the risk free returned,
rateallwill
concern
enter the istrapped
that
render
cash is your
being
cash balance. If you
 lots ofbut
====== potential
abstract_id=1418687
ID#AAAAGdu6GK
(2020-04-30
to do itincan
of quirks
capital
buyers for
ID#AAAAGdu6GJ8
8
in thebe
the
your
tax
cell
05:55:05)
done
law.
====== by
Over looking
time, at
the
below.
assets
Aswath
For Just
and don't
how
Damodaran
declining, get
much
If your
either company
history
conservative
ID#AAAAGdu6GJ (with has
carried
of a hurry
(2020-04-30
distressed away. you Atare the
in
been
young,
Q losing
assumption growth money
is to
maximum,
to liquidate.
05:55:05)
companies: the
It may
for a while,
companies)
require return
======
Aswath the there
orshould
tax
Damodaran the
rate
excess
well
This
Be be zero
is the
VERY, NOL
http://papers.ssrn.co for athe
VERY
will
debt
to be
move accumulated
market
ID#AAAAGdu6GK
(2020-04-30 towards (with
not
young
from exceedgrowth
prior
m/sol3/papers.cfm?
careful. This 5% is for
years a a
losses
distressed
marginal
U
05:55:05) from tax prior
rate.
mature
company
carried firm.
forward
with
abstract_id=1428022
growth rate in no into
periods.
companies).
However,
Aswath
If your Check
if youyour
Damodaran
concern is
If yes, enter the NOL that you are carrying over into yea $1,351.00 An NOL will
tangible
this year.
perpetuity,
financial
believe
(2020-04-30 shield
assets.
after
statements.
that your your income from taxes, even afte
year
that
10. a portion
Entering of the
I will assume that the growth rate in perpetuity will be equal to the risk free rate. This allows for
firm's
05:55:05)
cash
both
tax valuation
benefits
is trapped in
consistency and prevents "im
Do you want to override this assumption = No numbers
are permanent,
This is the you
additional
foreign markets
significantly (more and
If yes, enter the growth rate in perpetuity 1.00% can
This tax
will override
candue,
be
be if thethis
negative,
subject cash
tothanifisyou feel the company will decl
than 1%)
assumption.
trapped higher
cash. If your
tax,
I have assumed that none of the cash is trapped (in foreign countries) and that there is no additionalthe when
taxrisk
liability
free returned,
coming
rate due and that cash is a neutral ass
concern
enter the istrapped
that allwill
Do you want to override this assumption No render your
cash balance.
is being If you
cash
If yes, enter trapped cash (if taxes) or entire balance (if mistru $0.00 Cash valuation
that that
feel is trapped
discounted closethe
theby
to foreign markets (and subject to addi
in
entire
& Average tax rate of the foreign markets where the cash is t 15% useless.
market
Additional taxbecause
rateisdue of on trapped cash or discount being a
cash balance being
management
discounted because
mistrust,don't
markets entertrustthe
percentage
managers, enter discount the
to apply
entire cashto cash.
balance.
 Aswath Damodaran
(2020-04-30
05:55:05)
If you are using
trailing 12-month
======
data, it is best if the
======
ID#AAAAGdu6GL
last year is the 12- ======
ID#AAAAGdu6GJo
o
month
====== period just ID#AAAAGdu6GL
Aswath
Aswath Damodaran
Damodaran
prior to
ID#AAAAGdu6GJc the one that E
(2020-04-30
(2020-04-30
run this spreadsheet, go into preferences in Excel and check under Calculation options
you
Aswath are using.
Damodaran Thus, Aswath Damodaran
05:55:05)
k05:55:05)
if(2020-04-30
you arethe
against
======
Enter the
looking at (2020-04-30
iteration box. If there is not, you will get circular reasoning errors.
June the operating
Enter2011-June revenues 05:55:05)
wID#AAAAGdu6GJI
(
income
from
in
05:55:05) consistent
the or EBIT
most
units)
recent If you have trailing
2012,
Aswath
Enter your
the trailing
Damodaran
book value
from
period the(youmost can recent
12 month for the
of(2020-04-30
time equity
either period,
use (total)
evenfrom
annual if 12 month numbers,
or
income statement
05:55:05)
the
the end
that numberof the
trailing 12ismost the last year's
numbers
Enter
recent the
time will
book bevalue numbers may be
period
negative. If you have
smonths).
June
of since
interest
======
(i.e. the
operating
Ifbearing
2010-June
last
most
your
10K 2011only 3 months, 6
recent
leases,
company
and
debt your
(short
ID#AAAAGdu6GK hadandnolong months or 9 months
balance
balance
enter
revenues, thesheet).
enter This
adjusted a
sheet
0term)
book numbers
at
equityyour will ago.
operating
very small income
positive
should
company
Aswath
include be as
from
Damodaran
everythingof June
the -
(see
number.the operating
(You need a
2011.
most recent
(2020-04-30
paid in capital,balance
lease
base worksheet
for your for
growth
sheet.
05:55:05)
retained
the (Do
amount not
earnings
you have
rate)
include
Enter theaccounts
casheven be
etc. and
to adjust may
operating
ze payable,
balance
R&D,by).
negative
income supplier
from
you the
for have to input the numbers into the R&D worksheet.
credit
most
companies or other
recent non-
balance
that haveyour lease commitments in the lease worksheet below and I will convert to debt
ases, please enter
interest
sheet.losing
been bearing
This should
money
liabilities.)
include
for a while. marketable
securities.

Computed numbers: Here is what your company's numbers look like, relative to industry.
If you are not working in US dollars, you should add the inflation differential to the industry averages.
Company Industry (US datIndustry (Global data)
Revenue growth in the most recent year = 57.79% 3.33% 7.56%
Pre-tax operating margin in the most recent year -3.75% 20.72% ====== 16.53%
Sales to capital ratio in most recent year = -12.51 1.59 1.40
ID#AAAAGdu6GI0
Return on invested capital in most recent year= -88.99% 31.11% ======20.75%
Aswath
====== Damodaran
Standard deviation in stock prices = 54.94% ID#AAAAGdu6GL
(2020-04-30
44.77%
ID#AAAAGdu6GJ4
U
05:55:05)
Aswath Damodaran
Cost of capital = 6.93% 8.34%
Aswath Damodaran
Compare to your
(2020-04-30
(2020-04-30
total market and
05:55:05)
Valuation Output Feedback (for you to use to fine tune your inputs, if you want) 05:55:05)
check your market
Determined by your
Revenues in year 10, based on your revenue growth = $ 22,157 Function
share.
target of both
margin.
Pre-tax Operating Income in year 10, based on your operating m $ 2,874 your target margin
and your sales to
Return on invested capital in year 10, based on your sales/capital 46.20% capital ratio.
Check the Diagnostics worksheet for more details.

panies (riskfree rate + 4.5%)

rally see their risk levels approach the average
ven in stable growth, may have higher risk.
ing that whatever competitive advantages you have today will fade over time.
it difficult to generate returns that exceed the cost of capital
t exceptions among companies with long-lasting competitive advantages.

mpanies fail, especially if they have trouble raising cash. Many distressed companies fail, because they have trouble making debt payments.

l, V= Estimated fair value for the company

assets will be worth nothing if the firm fails.
erride this assumption, I will leave the tax rate at your effective tax rate.

ou have a money losing company, you may want to override tis.

r income from taxes, even after you start making money.
n consistency and prevents "impossible" growth rates.

you feel the company will decline (and disappear) after growth is done. If you let it exceed the risk free rate, you are on your own in uncharted territory.
due and that cash is a neutral asset.

eign markets (and subject to additoinal tax) or cash that is being discounted by the market (because of management mistrust)
trapped cash or discount being applied to cash balance because of mistrust.
debt payments.
own in uncharted territory.
 Base year 1 2 3 4
Revenue growth rate 25.00% 25.00% 25.00% 25.00%
Revenues € 4,090.00 € 5,112.50 € 6,390.63 € 7,988.28 € 9,985.35
EBIT (Operating) margin -3.75% -2.08% -0.41% 1.26% 2.94%
EBIT (Operating income) € (153.50) € (106.38) € (26.11) € 100.95 € 293.17
Tax rate € 0.25 € 0.25 € 0.25 € 0.25 € 0.25
EBIT(1-t) € (153.50) € (106.38) € (26.11) € 100.95 € 293.17
- Reinvestment € 255.63 € 319.53 € 399.41 € 499.27
FCFF € (362.01) € (345.64) € (298.46) € (206.10)
NOL € 1,351.00 € 1,457.38 € 1,483.49 € 1,382.54 € 1,089.37

Cost of capital 9.24% 9.24% 9.24% 9.24%

Cumulated discount factor 0.9154 0.8380 0.7672 0.7023
PV(FCFF) € (331.39) € (289.65) € (228.97) € (144.74)

Terminal cash flow € 1,643.39

Terminal cost of capital 7.35%
Terminal value ###
PV(Terminal value) ###
PV (CF over next 10 years € 1,289.39
Sum of PV ###
Probability of failure = 20.00%
Proceeds if firm fails = $8,596.02
Value of operating assets ###
- Debt € -
- Minority interests € -
+ Cash € 1,509.00
+ Non-operating assets € -
Value of equity ###
- Value of options Err:522
Value of equity in common Err:522
Number of shares 177.17
In Euros In US $
Estimated value /share Err:522 Err:522
Most Recent Pricing € 107.33 $ 132.50
Price as % of value Err:522

Implied variables
Sales to capital ratio 4.00 4.00 4.00 4.00
Invested capital $ 173 $ 428 $ 748 $ 1,147 $ 1,646
ROIC -88.99% -24.85% -3.49% 8.80% 17.81%
 5 6 7 8 9 10 Terminal year
25.00% 20.57% 16.14% 11.71% 7.28% 2.85% 2.85%
### ### ### ### ### ### ###
4.61% 6.28% 7.95% 9.63% 11.30% 12.97% 12.97%
€ 575.19 € 945.16 € 1,389.99 € 1,879.27 € 2,366.35 € 2,794.05 € 2,873.68
€ 0.25 € 0.25 € 0.25 € 0.25 € 0.25 € 0.25 € 0.25
€ 575.19 € 837.42 € 1,042.49 € 1,409.45 € 1,774.76 € 2,095.54 € 2,155.26
€ 624.08 € 641.87 € 607.23 € 511.67 € 355.35 € 149.24 € 511.87
€ (48.90) € 195.55 € 435.26 € 897.78 € 1,419.41 € 1,946.30 € 1,643.39
€ 514.18 € - € - € - € - € - € -

9.24% 8.86% 8.48% 8.10% 7.73% 7.35% 7.35%

0.6429 0.5906 0.5444 0.5036 0.4675 0.4355
€ (31.44) € 115.49 € 236.95 € 452.11 € 663.52 € 847.52

After year 10
4.00 4.00 4.00 4.00 4.00 4.00
$ 2,270 $ 2,912 $ 3,520 $ 4,031 $ 4,387 $ 4,536
25.33% 28.75% 29.62% 34.96% 40.46% 46.20% 12.00%
Compare this return on capital in year 10 against
a. the industry average(column E of worksheet)
b. the return on capital after year 10
If it is too high (low), you may want to lower (raise)
erminal year Check these revenues against
a. Overall market size
b. Largest companies in this market

$ 3,027.18
This is is how much your operating income grew
over the ten-year period.

$ 4,875.17
This is how much capital you
invested over the ten year period.

fter year 10
return on capital in year 10 against
y average(column E of worksheet)
n capital after year 10
(low), you may want to lower (raise) your sales to capital ratio
 Revenue Pre-Tax Pre-Tax After-Tax Operating
Year Revenues Growth Operating Operating NOL Taxes Income
Traling 12 m $ 4,090.00 Rate Margin
-3.75% Income
$ (153.50) $ 1,351.00 $ (0.00) $ (153.50)
1 $ 5,112.50 25.00% -2.08% $ (106.38) $ 1,457.38 $ (0.00) $ (106.38)
2 $ 6,390.63 25.00% -0.41% $ (26.11) $ 1,483.49 $ 0.00 $ (26.11)
3 $ 7,988.28 25.00% 1.26% $ 100.95 $ 1,382.54 $ 0.00 $ 100.95
4 $ 9,985.35 25.00% 2.94% $ 293.17 $ 1,089.37 $ 0.00 $ 293.17
5 $12,481.69 25.00% 4.61% $ 575.19 $ 514.18 $ (0.00) $ 575.19
6 $15,049.17 20.57% 6.28% $ 945.16 $ - $ 107.74 $ 837.42
7 $17,478.11 16.14% 7.95% $ 1,389.99 $ - $ 347.50 $ 1,042.49
8 $19,524.80 11.71% 9.63% $ 1,879.27 $ - $ 469.82 $ 1,409.45
9 $20,946.20 7.28% 11.30% $ 2,366.35 $ - $ 591.59 $ 1,774.76
10 $21,543.17 2.85% 12.97% $ 2,794.05 $ - $ 698.51 $ 2,095.54
After-Tax Change in Sales to Reinvestm Capital
Year Operating Revenues Capital ent FCFF Invested Implied ROC
Traling 12 m Income
$ (153.50) $ 172.50 -88.99%
1 $ (106.38) $ 1,022.50 4.00 $ 255.63 $ (362.01) $ 428.13 -24.85%
2 $ (26.11) $ 1,278.13 4.00 $ 319.53 $ (345.64) $ 747.66 -3.49%
3 $ 100.95 $ 1,597.66 4.00 $ 399.41 $ (298.46) $ 1,147.07 8.80%
4 $ 293.17 $ 1,997.07 4.00 $ 499.27 $ (206.10) $ 1,646.34 17.81%
5 $ 575.19 $ 2,496.34 4.00 $ 624.08 $ (48.90) $ 2,270.42 25.33%
6 $ 837.42 $ 2,567.48 4.00 $ 641.87 $ 195.55 $ 2,912.29 28.75%
7 $ 1,042.49 $ 2,428.94 4.00 $ 607.23 $ 435.26 $ 3,519.53 29.62%
8 $ 1,409.45 $ 2,046.69 4.00 $ 511.67 $ 897.78 $ 4,031.20 34.96%
9 $ 1,774.76 $ 1,421.41 4.00 $ 355.35 $ 1,419.41 $ 4,386.55 40.46%
10 $ 2,095.54 $ 596.97 4.00 $ 149.24 $ 1,946.30 $ 4,535.79 46.20%

Cost of Pre-Tax Tax After-Tax

Year Beta Cost of Cost of Debt Ratio Cost of Capital
Equity Debt Savings Debt
1 9.24%
2 9.24%
3 9.24%
4 9.24%
5 9.24%
6 8.86%
7 8.48%
8 8.10%
9 7.73%
10 7.35%
Cumulated
Year Cost of Cost of FCFF Terminal Present
Capital Value Value
Capital
 1 9.24% 1.0924 $ (362.01) $ (331.39)
2 9.24% 1.1933 $ (345.64) $ (289.65)
3 9.24% 1.3035 $ (298.46) $ (228.97)
4 9.24% 1.4239 $ (206.10) $ (144.74)
5 9.24% 1.5555 $ (48.90) $ (31.44)
6 8.86% 1.6933 $ 195.55 $ 115.49
7 8.48% 1.8369 $ 435.26 $ 236.95
8 8.10% 1.9858 $ 897.78 $ 452.11
9 7.73% 2.1392 $ 1,419.41 $ 663.52
10 7.35% 2.2965 $ 1,946.30 $36,519.70 $16,750.18
Value of operating assets = $17,192.05
 Spotify
The Story
Spotify is the world's largest conduit for streaming music, which has become the dominant form of downloads in th
Spotify will continue to add users, though at a slower rate, as it faces strong competition in the US from Apple Mus
issues, and shift increasingly to a subscriber based business, away from advertising. As the user base grows, the ope
currently negative, will improve as content costs continue to shrink and economies of scale bring other costs under
losing company facing deep-pocketed competition, there is a 20% chance that the company will be forced to sell its
value sometime in the next 10 years.

The Assumptions
Base year Years 1-5 Years 6-10 After year 10
Revenues (a) $ 4,090 25.00% 2.85% 2.85%
Operating margin ( -3.75% -3.75% 12.97% 12.97%
Tax rate 25.00% 25.00% 25.00% 25.00%
Reinvestment (c ) Sales to capital r4.00 RIR = 23.75%
Return on capital -88.99% Marginal ROIC = 67.55% 12.00%
Cost of capital (d) 9.24% 7.35% 7.35%
The Cash Flows
Revenues Operating MargiEBIT EBIT (1-t) Reinvestment
1 ### -2.08% € (106.38) € (106.38) € 255.63
2 ### -0.41% € (26.11) € (26.11) € 319.53
3 ### 1.26% € 100.95 € 100.95 € 399.41
4 ### 2.94% € 293.17 € 293.17 € 499.27
5 ### 4.61% € 575.19 € 575.19 € 624.08
6 ### 6.28% € 945.16 € 837.42 € 641.87
7 ### 7.95% € 1,389.99 € 1,042.49 € 607.23
8 ### 9.63% € 1,879.27 € 1,409.45 € 511.67
9 ### 11.30% € 2,366.35 € 1,774.76 € 355.35
10 ### 12.97% € 2,794.05 € 2,095.54 € 149.24
Terminal year ### 12.97% € 2,873.68 € 2,155.26 € 511.87
The Value
Terminal value € 36,519.70
PV(Terminal value) € 15,902.66
PV (CF over next 10 years) € 1,289.39
Value of operating assets = € 17,192.05
Adjustment for distress € 1,719.20 Probability of failure =
- Debt & Mnority Interests € -
+ Cash & Other Non-operating assets € 1,509.00
Value of equity € 16,981.84
- Value of equity options Err:522
Number of shares 177.17
Value per share Err:522 Most Recent VC Pricing =
 nant form of downloads in the music business.
on in the US from Apple Music and scaling up
the user base grows, the operating margins, Tell your story about the company. Keep it
scale bring other costs under control. As a money- focuses on the company's businesses and tie
mpany will be forced to sell itself at half its fair it into the three key levers of value: cash
flows, growth and risk

User growth continues, albeit at slower

pace, with shiftLink to story
towards subscription-
Content costs
based model. will continue to drop, as
Used a global
Spotify average
negotiates taxdeals
better rate. with
Used
NOL of 1.35 billion Euros to defer
music labels. Economies of scale will
paying
Low taxesand
lowercapital
G&A untilR&D
intensityyear 6.
costs.
business with Tie each assumption to the part of your
technology and platform investments story that relates to it.
taking the form of R&D.

FCFF
€ (362.01)
€ (345.64)
These are the numbers that come from your
€ (298.46) assumptions. The revenues over time reflect
€ (206.10) your revenue growth, the operating margins
€ (48.90) evolve towards your target margin and your
tax rate will change, if you have set it to. The
€ 195.55 reinvestment is estimated using the sales to
€ 435.26 capital ratio for the first 10 years and based
€ 897.78 on a reinvestment rate in stable growth (g/
ROC).
€ 1,419.41
€ 1,946.30
€ 1,643.39

This is the output from your valuation. It

reflects your cash flows being discounted
20.00% back at the cost of capital to get to your
operating asset value, which then gets
adjusted for the likelihood that your firm will
not make it. We add cash and non-operating
assets, subtract out debt and minority
interests to get to value of equity.
 adjusted for the likelihood that your firm will
not make it. We add cash and non-operating
assets, subtract out debt and minority
interests to get to value of equity.

€ 107.33
Valuing Options or Warrants
Enter the current stock price = $ 107.33
Enter the strike price on the option $ 42.56
Enter the expiration of the option = 3.30
Enter the standard deviation in stock 30.00% (volatility)
Enter the annualized dividend yield 0.00%
Enter the treasury bond rate = 2.85%
Enter the number of warrants (optio 20.82
Enter the number of shares outstand 177.17

Do not input any numbers below this line

VALUING WARRANTS WHEN THERE IS DILUTION
Stock Price= $ 107.33 # Warrants issued= 20.82
Strike Price= $ 42.56 # Shares outstanding= 177
Adjusted S = Err:522 T.Bond rate= 2.85%
Adjusted K = $ 42.56 Variance= 0.0900
Expiration (in years) = 3.30 Annualized dividend yie 0.00%
Div. Adj. interest rate= 2.85%

d1 = Err:522
N (d1) = Err:522

d2 = Err:522
N (d2) = Err:522

Value per option = Err:522

Value of all options outstanding = Err:522
 R & D Converter
This spreadsheet converts R&D expenses from operating to capital expenses. It makes the appropriate adjustments to operating income, net
income, the book value of assets and the book value of equity.

Inputs
Over how many years do you want to amortize R&D expens 2 ! If in doubt, use the lookup table below
Enter the current year's R&D expense = $ 396.00 The maximum allowed is ten years
Enter R& D expenses for past years: the number of years that you will need to enter will be determined by the amortization period
Do not input numbers in the first column (Year). It will get automatically updated based on the input above.
Year R& D Expenses
-1 207.00 ! Year -1 is the year prior to the current year
-2 136.00 ! Year -2 is the two years prior to the current year
0
0
0
0
0
0
0
0

Output
Year R&D Expense Unamortized portion Amortization this year
Current 396.00 1.00 396.00
-1 207.00 0.50 103.50 $103.50
-2 136.00 0.00 0.00 $ 68.00
0 0.00 0.00 0.00 $ -
0 0.00 0.00 0.00 $ -
0 0.00 0.00 0.00 $ -
0 0.00 0.00 0.00 $ -
0 0.00 0.00 0.00 $ -
0 0.00 0.00 0.00 $======
-
0 0.00 0.00 0.00 $ID#AAAAGdu6GK
-
A
0 0.00 0.00 0.00 $ Aswath- Damodaran
Value of Research Asset = $499.50 $ 171.50
(2020-04-30
05:55:05)
Amortization of asset for current yea $171.50 By expensing R&D
rather than
capitalizing it, the
firm gets a tax
benefit. This is the
dollar value of that
tax benefit.
 ID#AAAAGdu6GK
A
Aswath Damodaran
(2020-04-30
05:55:05)
By expensing R&D
rather than
capitalizing it, the
Adjustment to Operating Income = $224.50 ! A positive
firm getsnumber
a tax indicates an increase in operating income (add to reported EBIT)
Tax Effect of R&D Expensing $56 benefit. This is the
dollar value of that
tax benefit.
VALUATION DIAGNOSTICS
Invested capital at start of valuation $ 172.50
Invested capital at end of valuation $ 4,535.79
Change in invested capital over 10 years $ 4,363.29
Change in EBIT*(1–t) (after-tax operating income) over 10 year $ 2,947.55
Marginal ROIC over 10 years 67.55%
ROIC at end of valuation 46.20%
Average WACC over the 10 years (compounded) 8.67%
Your calculated value as a percent of current price Err:522
Err:522
Inputs If calculated value is negative or looks too low
Revenue growth rate (input cell B3) Increase revenue growth rate
Last period EBIT as % of revenue (Input cell B14) Increase the target pre-tax operating margin
Sales to Capital Ratio or reinvestment (Input cell B15) Decrease the sales/capital ratio
Return on capital in perpetuity (B30 & B31) Increase relative to your cost of capital
 Err:522
If calculated value looks too high
Decrease revenue growth rate
Decrease the target pre-tax operating margin
Increase the sales/capital ratio
If higher than your cost of capital, lower towards your cost of capital T
 Operating Lease Converter
The yellow cells are input cells. Please enter them.
Inputs
Operating lease expense in current year = $ 21.82
Operating Lease Commitments (From footnote to financials)
Year Commitment! Year 1 is next year, ….
1 20.7
2 21.9
3 22.2
4 21.8
5 22.0
6 and beyond 123.4

Output
Pre-tax Cost of Debt = 3.39% ! If you do not have a cost of debt, use the synthetic rating estimator

Number of years embedded in yr 6 e 6 ! I use the average lease expense over the first five years
to estimate the number of years of expenses in yr 6
Converting Operating Leases into debt
Year Commitment Present Value
1 $ 20.69 $ 20.01
2 $ 21.87 $ 20.46
3 $ 22.17 $ 20.06
4 $ 21.77 $ 19.05
5 $ 21.97 $ 18.59
6 and beyon $ 20.57 $ 93.10 ! Commitment beyond year 6 converted into an annuity for ten years
Debt Value of leases = $ 191.28

Restated Financials
Depreciation on Operating Lease Asset =
Adjustment to Operating Earnings =
Adjustment to Total Debt outstanding =
Adjustment to Depreciation =
$ 17.39 ! I use straight line depreciation
$4.43 ! Add this amount to pre-tax operating income
$ 191.28 ! Add this amount to debt
$17.39
Estimation of Current Cost of Capital
Inputs
Equity
Number of Shares outstanding = 177.17 ======
ID#AAAAGdu6GL
======
Current Market Price per share = $ 107.33 w
ID#AAAAGdu6GK
Aswath Damodaran
4
======
(2020-04-30
Aswath Damodaran
ID#AAAAGdu6GK
Approach for estimating beta Multibusiness(Global) Q
05:55:05)
(2020-04-30
If direct input, enter levered beta (or regressi 1.20 Use a sector
05:55:05)
Aswath average
Damodaran
beta,
If youifpick
needoperating
(2020-04-30 be.
Unlevered beta = 1.02 regions or countries,
05:55:05)
Riskfree Rate = 2.85% please
If yourinput
company
the has
revenues
risk by country
exposure in
What approach do you want to use to input Operating regions or region inmarkets,
emergiing the table
======
Direct input for ERP (if you choose "will inp 5.00% to the right. that risk
incorporate
ID#AAAAGdu6GJg
premiums
====== here. See
Equity Risk Premium used in cost of equity = 6.29% Aswath Damodaran
worksheet
ID#AAAAGdu6GKon
(2020-04-30
country
======risk
g
05:55:05)
premiums.
Aswath Damodaran
ID#AAAAGdu6GK
Debt Interest expense
k(2020-04-30
(gross) from most
Book Value of Straight Debt = $ - 05:55:05)
Aswath Damodaran
recent
====== financial
Generally
(2020-04-30found in
Interest Expense on Debt = $ - statement.
ID#AAAAGdu6GL
footnotes
05:55:05) to
k
Average Maturity = 3 financial statements.
1: Large market cap
Aswath Damodaran
(>$5 billion) and
Approach for estimating pre-tax cost of debt Synthetic rating (2020-04-30
safe.
05:55:05)
If direct input, input the pre-tax cost of debt 3.500% 2: Small market cap
Current, long term
(<$5 billion) or
If actual rating, input the rating Aa2/AA cost of borrowing
risky.
money. If you have a
If synethetic rating, input the type of compan 1 If company has
rating use it, if not
volatile earnings or
Pre-tax Cost of Debt = 3.39% use a synthetic
is in risky business,
rating. See the
Tax Rate = 25% use 2, even if large
worksheet attached.
market cap.

Book Value of Convertible Debt = 0

Interest Expense on Convertible = 0
Maturity of Convertible Bond = 0
Market Value of Convertible = 0

Debt value of operating leases = $ -

Preferred Stock
Number of Preferred Shares = 0
Current Market Price per Share= 70
Annual Dividend per Share = 5

Output
Estimating Market Value of Straight Debt = $ -
Estimated Value of Straight Debt in Convertible = $ -
Value of Debt in Operating leases = $ -
Estimated Value of Equity in Convertible = $ -
Levered Beta for equity = 1.02
 Equity Debt Preferred Stock Capital
Market Value $ 19,014.56 $ - $ - ###
Weight in Cost of Capital 100.00% 0.00% 0.00% 100.00%
Cost of Component 9.24% 2.54% 7.14% 9.24%
Operating Countries ERP calculator
Country Revenues ERP Weight Weighted ERP
United States of Amer 48421 5.08% 100.00% 5.08%
0.00% 0.00% 0.00% The last two rows in each of country/regio
0.00% 0.00% 0.00% tables is set aside for your input to prov
flexibility to enter some numbers directly
0.00% 0.00% 0.00% assume that you have a company that bre
0.00% 0.00% 0.00% down into three countries and then puts th
0.00% 0.00% 0.00% of the World". You can enter the "Rest o
one of these two rows and enter an equity
0.00% 0.00% 0.00% the rest of the world. The easiest way to
0.00% 0.00% 0.00% into the country equity risk premium work
0.00% 0.00% 0.00% the GDP for the three countries that you
zero and compute the global weighted ave
0.00% 0.00% 0.00% remaining countries. With the regional wo
0.00% 0.00% 0.00% use the last two rows to enter the data fo
country (usually the domestic country)
0.00% 0.00%
broken out though the rest of the revenues
0.00% 0.00% by region. You can look up the ERP for th
Total 48421 100.00% 5.08% country ERP worksheet.
Operating Regions ERP calculator
Region Revenues ERP Weight Weighted ERP
Africa & Mid East 0 8.11% 0.00% 0.0000%
Australia, NZ & Canada 5.08% 0.00% 0.0000%
Latin America & Cari 33 8.75% 20.63% 1.8048%
Japan 0 5.89% 0.00% 0.0000%
US 0 5.08% 0.00% 0.0000%
Europe 58 6.01% 36.25% 2.1771%
Emerging Markets 7.14% 0.00% 0.0000%
Small Asia (No India, China & Japan) 6.93% 0.00% 0.0000%
North America 52 5.08% 32.50% 1.6510%
Rest of the World 17 6.21% 10.63% 0.6598%
0.00% 0.0000%
Total 160 100.00% 6.2927%

Multi Business (US Industry Averages)

Business Revenues EV/Sales Estimated VUnlevered Beta
Advertising $ 84.00 1.6639 $ 139.77 0.7843
Computer Services $ 16.00 1.3378 $ 21.40 0.9440
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
 0.0000 $ - 0.0000
Company $ 100.00 $ 161.17 0.8055

Multi Business (Global Industry Averages)

Business Revenues EV/Sales Estimated VUnlevered Beta
Entertainment $ 3,674.00 2.8999 ### 1.0179
Advertising $ 416.00 1.5683 $ 652.40 0.9692
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
0.0000 $ - 0.0000
Company $ 4,090.00 ### 1.0150
 two rows in each of country/region risk premium
is set aside for your input to provide you with
ty to enter some numbers directly. For instance,
hat you have a company that breaks its revenues
o three countries and then puts the rest into "Rest
World". You can enter the "Rest of the World" in
se two rows and enter an equity risk premium for
of the world. The easiest way to do that is to go
ountry equity risk premium worksheet and change
P for the three countries that you have data for to
compute the global weighted average ERP for the
g countries. With the regional worksheet, you can
last two rows to enter the data for an individual
y (usually the domestic country) that might be
t though the rest of the revenues are broken down
n. You can look up the ERP for the country in the
country ERP worksheet.
 ======
ID#AAAAGdu6GL
4
Aswath Damodaran
======
(2020-04-30
ID#AAAAGdu6GI8
======
05:55:05)
Inputs for synthetic rating estimation Aswath Damodaran
ID#AAAAGdu6GK
If your most recent
Please read the special cases worksheet (see below) before M (2020-04-30
year's you use this spreadsheet.
operating
Before you use this spreadsheet, make sure that the iteration box 05:55:05)
(under
Aswath
income Damodaran
is calculation options in excel) is checked.
unusually
Enter
low orthe
(2020-04-30 interest
high, you can
Enter the type of firm = 1 expense from the
05:55:05)
use the average
Enter current Earnings before interest and taxes (EBIT) = $ (378.00) (Addmost
back only
use arecent
Ioperating long term interest expense for financial firms)
income
10 income
year
Enter current interest expenses = $0.00 (Usestatement.
onlythelong
government
from lastterm
few interest expense for financial firms)
bond
Enter long term risk free rate = 2.85% rate.
years.
Output
Interest coverage ratio = ###
Estimated Bond Rating = Aaa/AAA Note: If you get REF! All over the place, set the operating lease commitment qu
Estimated Company Default Spread 0.54% to No, and then reset it to Yes. It should work.
Estimated County Default Spread (if 0.00%
Estimated Cost of Debt = 3.39%

If you want to update the spreads listed below, please visit http://www.bondsonline.com
For large manufacturing firms
If interest coverage ratio is
> ≤ to Rating is Spread is
-100000 0.199999 D2/D 18.60%
0.2 0.649999 Caa/CCC 13.95%
0.65 0.799999 Ca2/CC 10.63%
0.8 1.249999 C2/C 8.64%
1.25 1.499999 B3/B- 4.37%
1.5 1.749999 B2/B 3.57%
1.75 1.999999 B1/B+ 2.98%
2 2.2499999 Ba2/BB 2.38%
2.25 2.49999 Ba1/BB+ 1.98%
2.5 2.999999 Baa2/BBB 1.27%
3 4.249999 A3/A- 1.13%
4.25 5.499999 A2/A 0.99%
5.5 6.499999 A1/A+ 0.90%
6.5 8.499999 Aa2/AA 0.72%
8.50 100000 Aaa/AAA 0.54%

For smaller and riskier firms

If interest coverage ratio is
greater than ≤ to Rating is Spread is
-100000 0.499999 D2/D 18.60% Rating is Spread is
0.5 0.799999 Caa/CCC 13.95% A1/A+ 1.00%
0.8 1.249999 Ca2/CC 10.63% A2/A 1.10%
1.25 1.499999 C2/C 8.64% A3/A- 1.25%
1.5 1.999999 B3/B- 4.37% Aa2/AA 0.80%
2 2.499999 B2/B 3.57% Aaa/AAA 0.60%
2.5 2.999999 B1/B+ 2.98% B1/B+ 3.75%
3 3.499999 Ba2/BB 2.38% B2/B 4.50%
3.5 3.9999999 Ba1/BB+ 1.98% B3/B- 5.50%
4 4.499999 Baa2/BBB 1.27% Ba1/BB+ 2.50%
4.5 5.999999 A3/A- 1.13% Ba2/BB 3.00%
6 7.499999 A2/A 0.99% Baa2/BBB 1.60%
7.5 9.499999 A1/A+ 0.90% C2/C 10.50%
9.5 12.499999 Aa2/AA 0.72% Ca2/CC 8.00%
12.5 100000 Aaa/AAA 0.54% Caa/CCC 6.50%
D2/D 14.00%
preadsheet.
ptions in excel) is checked.

expense for financial firms)

nse for financial firms)

e operating lease commitment question in cell F5

 Pre-tax
Annual Operating
Average Margin
Revenue (Lease & Average Equity
Number of growth - R&D After-tax effective tax Unlevered (Levered)
Industry Name firms Last 5 years adjusted) ROC rate Beta Beta
Advertising 40 11.77% 12.41% 77.57% 30.39% 0.78 1.15
Aerospace/Defense 87 3.35% 11.63% 37.05% 29.15% 0.99 1.08
Air Transport 17 6.20% 12.84% 13.50% 37.15% 0.67 1.01
Apparel 51 20.67% 10.98% 14.18% 18.58% 0.85 1.02
Auto & Truck 18 22.61% 4.21% 3.97% 27.72% 0.59 1.20
Auto Parts 62 7.64% 9.55% 23.79% 20.11% 0.92 1.04
Bank (Money Center) 11 5.22% -0.07% -0.01% 28.35% 0.32 0.64
Banks (Regional) 612 8.96% -0.16% -0.03% 29.31% 0.39 0.50
Beverage (Alcoholic) 28 11.33% 23.41% 24.32% 30.02% 1.12 1.33
Beverage (Soft) 35 9.48% 19.33% 24.92% 26.19% 0.63 0.70
Broadcasting 27 8.12% 23.45% 21.38% 28.58% 0.65 1.12
Brokerage & Investment Bank 42 7.82% 0.11% 0.02% 28.54% 0.54 1.24
Building Materials 39 12.73% 10.33% 18.27% 30.03% 0.99 1.11
Business & Consumer Service 169 5.15% 10.53% 26.37% 30.96% 1.01 1.17
Cable TV 14 11.79% 18.25% 12.72% 33.56% 0.67 0.92
Chemical (Basic) 38 1.63% 10.94% 14.43% 23.56% 0.96 1.20
Chemical (Diversified) 7 -2.54% 12.24% 16.59% 22.26% 1.79 2.03
Chemical (Specialty) 99 1.47% 13.56% 16.74% 22.87% 0.95 1.11
Coal & Related Energy 30 -4.09% 8.71% 8.53% 4.83% 1.04 1.25
Computer Services 111 15.31% 8.35% 27.96% 14.35% 0.94 1.10
Computers/Peripherals 58 -2.67% 20.01% 23.86% 24.01% 0.93 1.01
Construction Supplies 49 6.95% 9.62% 10.59% 30.82% 0.95 1.12
Diversified 24 2.87% 13.01% 10.98% 24.05% 1.01 1.19
Drugs (Biotechnology) 459 32.28% 26.17% 11.60% 20.66% 1.36 1.44
Drugs (Pharmaceutical) 185 28.08% 25.21% 17.68% 19.40% 1.13 1.21
Education 34 -2.42% 8.26% 11.47% 26.75% 0.96 1.15
Electrical Equipment 118 -2.14% 12.00% 21.88% 27.80% 1.02 1.08
Electronics (Consumer & Offic 24 -0.49% -4.17% -5.54% 32.28% 1.08 1.09
Electronics (General) 167 6.84% 9.81% 13.55% 25.99% 0.91 0.94
Engineering/Construction 49 9.64% 4.28% 18.43% 30.56% 1.13 1.27
Entertainment 90 3.33% 20.72% 31.11% 29.21% 0.96 1.15
Environmental & Waste Servi 87 15.92% 12.54% 21.28% 35.71% 0.70 0.88
Farming/Agriculture 34 13.08% 4.50% 7.14% 27.69% 0.56 0.74
Financial Svcs. (Non-bank & I 264 10.35% 7.39% 0.21% 33.11% 0.07 0.61
Food Processing 87 4.12% 14.21% 19.71% 28.58% 0.56 0.68
Food Wholesalers 15 8.87% 2.98% 19.96% 33.72% 1.41 1.79
Furn/Home Furnishings 31 9.95% 9.48% 17.56% 23.32% 0.67 0.79
Green & Renewable Energy 22 -4.74% 11.73% 1.94% 18.07% 0.72 1.20
Healthcare Products 251 10.54% 15.98% 16.30% 15.84% 0.89 0.94
Healthcare Support Services 115 16.55% 4.67% 50.54% 31.92% 0.82 0.90
Heathcare Information and T 112 6.68% 14.34% 15.73% 17.55% 0.88 0.98
Homebuilding 32 22.91% 10.11% 9.31% 33.62% 0.89 1.11
Hospitals/Healthcare Facilitie 35 8.19% 8.81% 11.84% 31.06% 0.51 1.18
Hotel/Gaming 70 7.86% 19.59% 11.33% 20.30% 0.74 0.94
Household Products 131 7.34% 18.30% 29.52% 25.47% 0.88 1.00
Information Services 61 6.94% 25.40% 33.51% 32.56% 0.82 0.88
Insurance (General) 21 4.97% 5.11% 2.82% 21.02% 0.63 0.78
Insurance (Life) 25 1.30% 8.21% 4.40% 26.45% 0.81 1.01
Insurance (Prop/Cas.) 50 6.82% 9.30% 8.32% 28.29% 0.73 0.84
Investments & Asset Manage 165 7.86% 19.98% 9.89% 24.21% 0.87 0.99
Machinery 126 1.84% 13.68% 25.89% 26.16% 1.04 1.15
Metals & Mining 102 14.72% 17.93% 14.34% 42.30% 0.96 1.10
Office Equipment & Services 24 4.26% 8.60% 17.72% 34.66% 1.10 1.37
Oil/Gas (Integrated) 5 -12.33% 2.93% 2.15% 18.22% 1.25 1.37
Oil/Gas (Production and Explo 311 -1.72% 0.23% 0.09% 5.16% 1.00 1.26
Oil/Gas Distribution 16 13.89% 17.80% 6.13% 25.78% 0.72 1.21
Oilfield Svcs/Equip. 130 -4.93% 3.20% 6.42% 29.40% 1.06 1.23
Packaging & Container 25 1.67% 10.00% 14.58% 27.46% 0.55 0.74
Paper/Forest Products 21 7.23% 5.44% 8.48% 22.86% 0.98 1.20
Power 61 7.78% 17.92% 6.43% 17.17% 0.32 0.50
Precious Metals 111 -5.54% 17.39% 7.53% 35.62% 0.95 0.96
Publishing & Newspapers 41 -1.65% 7.43% 13.48% 30.89% 0.83 1.02
R.E.I.T. 244 15.02% 22.31% 3.08% 2.23% 0.42 0.66
Real Estate (Development) 20 13.90% 11.59% 2.27% 35.93% 0.61 0.75
Real Estate (General/Diversifi 10 30.99% 14.64% 4.32% 26.41% 0.73 0.75
Real Estate (Operations & Ser 60 0.19% 7.58% 11.05% 28.26% 0.80 1.02
Recreation 70 0.86% 11.09% 14.59% 47.66% 0.73 0.85
Reinsurance 3 -2.87% 7.31% 5.97% 28.52% 0.47 0.52
Restaurant/Dining 81 14.11% 14.55% 17.01% 31.12% 0.70 0.85
Retail (Automotive) 25 9.94% 5.39% 10.38% 34.17% 0.65 1.01
Retail (Building Supply) 8 5.41% 11.63% 30.30% 36.29% 0.76 0.86
Retail (Distributors) 92 6.46% 7.97% 13.18% 34.22% 0.87 1.15
Retail (General) 18 2.08% 4.21% 11.90% 32.78% 0.87 1.05
Retail (Grocery and Food) 14 5.39% 2.33% 8.75% 33.75% 0.44 0.71
Retail (Online) 61 10.16% 4.14% 13.40% 23.31% 1.12 1.18
Retail (Special Lines) 106 4.90% 5.82% 11.69% 32.95% 0.82 1.11
Rubber& Tires 4 -6.47% 10.33% 13.96% 7.88% 0.64 0.95
Semiconductor 72 8.72% 26.07% 16.13% 18.90% 1.16 1.17
Semiconductor Equip 45 5.40% 23.66% 29.06% 11.67% 0.99 0.98
Shipbuilding & Marine 9 -4.44% 7.40% 4.88% 36.46% 1.01 1.34
Shoe 11 6.64% 11.37% 20.40% 13.90% 0.86 0.88
Software (Entertainment) 13 2.96% 22.05% 27.79% 13.93% 0.91 0.89
Software (Internet) 305 19.72% 26.04% 16.63% 15.82% 1.20 1.20
Software (System & Applicati 255 12.71% 21.09% 14.82% 14.40% 1.02 1.09
Steel 37 -4.38% 7.29% 15.67% 26.18% 1.53 1.82
Telecom (Wireless) 18 0.81% 8.78% 5.43% 47.78% 0.71 1.30
Telecom. Equipment 104 4.36% 18.51% 13.59% 21.57% 0.96 1.03
Telecom. Services 66 6.32% 17.58% 15.97% 33.20% 0.72 1.08
Tobacco 24 85.32% 40.62% 95.59% 31.47% 1.15 1.26
Transportation 18 19.12% 7.72% 17.61% 33.29% 0.80 0.95
Transportation (Railroads) 8 4.26% 34.33% 13.55% 37.53% 0.87 1.01
Trucking 30 3.48% 7.66% 7.07% 35.96% 0.81 1.20
Utility (General) 18 2.46% 19.39% 6.21% 31.12% 0.20 0.29
Utility (Water) 23 3.77% 28.27% 8.86% 32.86% 0.27 0.34
 Std
Cost of deviation in Pre-tax cost Market Cost of Sales/Capita EV/EBITD
equity stock prices of debt Debt/Capital capital l EV/Sales A EV/EBIT Price/Book
8.27% 80.95% 6.91% 42.49% 6.99% 6.68 1.66 8.35 13.15 9.16
7.91% 49.06% 3.91% 15.58% 7.14% 3.61 2.09 13.96 17.67 6.43
7.54% 40.20% 3.91% 41.52% 5.64% 1.39 1.56 6.56 12.14 3.06
7.58% 59.71% 3.91% 25.48% 6.40% 1.44 1.99 10.97 17.90 3.58
8.49% 38.59% 3.61% 59.69% 5.06% 1.02 1.22 10.62 30.82 2.05
7.68% 56.74% 3.91% 22.06% 6.64% 2.69 0.98 7.59 10.69 2.92
5.65% 33.37% 3.61% 61.13% 3.87% 0.14 8.45 NA NA 1.24
4.96% 32.08% 3.61% 36.98% 4.14% 0.26 6.27 NA NA 1.50
9.15% 50.14% 3.91% 20.73% 7.87% 1.16 5.05 17.26 21.55 4.01
5.99% 45.33% 3.91% 18.74% 5.42% 1.38 4.20 17.92 21.73 9.95
8.10% 52.30% 3.91% 52.87% 5.39% 1.10 2.83 9.19 12.08 7.34
8.70% 42.48% 3.91% 68.74% 4.76% 0.19 6.75 NA NA 1.56
8.04% 41.01% 3.91% 17.67% 7.15% 2.31 1.78 12.80 17.22 4.77
8.35% 49.45% 3.91% 21.53% 7.19% 2.82 1.94 12.40 18.29 4.95
7.09% 36.33% 3.61% 34.66% 5.58% 0.90 3.44 9.68 18.26 2.80
8.49% 59.39% 3.91% 29.22% 6.88% 1.46 1.76 9.67 16.06 3.47
12.74% 68.62% 4.66% 21.37% 10.78% 1.53 2.90 15.83 24.09 1.74
8.07% 59.69% 3.91% 22.48% 6.93% 1.37 2.79 13.89 20.60 4.15
8.75% 90.61% 8.16% 31.23% 7.96% 1.03 1.01 3.93 9.24 2.03
8.00% 48.53% 3.91% 23.57% 6.82% 3.69 1.34 11.10 16.09 4.04
7.54% 61.38% 3.91% 15.38% 6.84% 1.25 3.03 12.01 15.23 5.42
8.10% 45.67% 3.91% 24.51% 6.85% 1.33 2.14 14.51 22.18 4.21
8.48% 26.82% 3.61% 24.52% 7.07% 0.96 2.62 14.69 20.26 2.04
9.72% 94.78% 8.16% 13.67% 9.24% 0.45 7.70 13.05 24.22 6.20
8.55% 85.70% 6.91% 12.76% 8.13% 0.72 5.08 14.45 20.73 4.85
8.27% 53.59% 3.91% 27.97% 6.79% 1.51 1.87 10.05 21.58 2.33
7.92% 66.17% 4.66% 13.68% 7.32% 1.92 2.48 13.98 19.89 4.31
7.96% 70.22% 4.66% 6.49% 7.67% 1.39 2.52 17.17 NA 7.91
7.17% 60.25% 3.91% 13.02% 6.63% 1.50 2.12 13.16 21.93 3.04
8.86% 53.02% 3.91% 22.91% 7.51% 4.97 0.69 9.92 16.11 2.08
8.26% 54.94% 3.91% 25.23% 6.93% 1.59 2.87 10.58 13.81 3.05
6.87% 65.74% 4.66% 25.85% 6.01% 1.78 2.63 11.83 20.80 4.10
6.19% 42.57% 3.91% 35.71% 5.04% 1.72 1.02 13.82 22.60 2.42
5.49% 36.63% 3.61% 91.17% 2.99% 0.03 31.18 NA NA 2.20
5.84% 41.18% 3.91% 23.56% 5.17% 1.63 2.42 13.38 16.92 2.88
11.48% 55.42% 3.91% 27.25% 9.16% 7.61 0.53 11.63 17.76 5.00
6.42% 51.26% 3.91% 21.79% 5.67% 2.12 1.41 10.38 14.89 2.98
8.51% 60.29% 3.91% 49.55% 5.77% 0.17 8.40 15.13 69.09 1.21
7.19% 66.92% 4.66% 14.59% 6.66% 1.07 4.79 18.97 30.35 4.04
6.97% 57.44% 3.91% 19.89% 6.17% 12.54 0.62 10.72 13.27 3.19
7.38% 58.64% 3.91% 16.17% 6.67% 1.16 4.95 20.51 35.15 4.05
8.04% 44.70% 3.91% 28.39% 6.60% 1.21 1.49 13.78 14.72 2.07
8.40% 60.63% 3.91% 63.84% 4.93% 1.50 1.32 8.24 14.97 3.82
7.18% 45.51% 3.91% 28.52% 5.98% 0.67 4.15 13.37 21.10 4.51
7.47% 56.30% 3.91% 17.37% 6.69% 1.74 3.30 14.19 18.04 5.09
6.89% 41.35% 3.91% 13.58% 6.36% 1.57 6.03 18.74 23.46 7.63
6.39% 37.21% 3.61% 27.80% 5.38% 0.65 1.84 16.44 35.88 1.19
7.53% 37.34% 3.61% 36.33% 5.79% 0.63 1.45 8.37 11.37 1.04
6.67% 34.65% 3.61% 20.90% 5.85% 1.10 1.52 11.91 15.36 1.70
7.43% 41.00% 3.91% 29.62% 6.11% 0.54 4.96 21.42 24.31 2.12
8.25% 43.17% 3.91% 16.49% 7.38% 2.20 2.65 14.85 19.49 4.49
8.01% 82.33% 6.91% 23.39% 7.37% 0.81 2.54 8.81 13.94 2.93
9.39% 49.66% 3.91% 34.06% 7.20% 2.52 1.02 8.37 11.93 3.12
 9.38% 20.21% 3.11% 13.26% 8.45% 0.83 2.07 12.95 70.36 1.81
8.80% 78.88% 6.91% 29.53% 7.76% 0.38 4.33 10.56 NA 1.93
8.54% 62.79% 3.91% 48.30% 5.85% 0.36 4.52 14.58 25.30 1.63
8.64% 73.29% 4.66% 23.65% 7.44% 2.12 1.02 12.15 30.03 1.64
6.16% 27.67% 3.61% 33.43% 5.02% 1.88 1.65 10.30 16.46 3.88
8.50% 56.81% 3.91% 28.58% 6.92% 1.82 0.97 8.90 17.71 1.89
4.97% 31.23% 3.61% 43.30% 4.01% 0.45 3.51 10.55 19.56 1.88
7.30% 91.35% 8.16% 15.15% 7.14% 0.44 3.24 8.38 18.14 1.49
7.59% 54.14% 3.91% 30.79% 6.17% 2.06 1.04 8.02 13.85 1.76
5.76% 32.14% 3.61% 43.98% 4.43% 0.14 11.48 20.79 46.80 2.05
6.22% 44.27% 3.91% 31.18% 5.21% 0.21 7.42 28.92 63.22 1.60
6.20% 41.07% 3.91% 19.10% 5.58% 0.34 6.20 11.96 29.07 1.25
7.60% 54.01% 3.91% 31.84% 6.13% 1.60 1.99 14.08 24.61 3.06
6.73% 50.85% 3.91% 22.83% 5.87% 1.46 2.02 11.68 18.39 4.12
5.06% 18.99% 3.11% 21.71% 4.47% 0.92 1.23 14.25 16.72 1.13
6.73% 48.41% 3.91% 24.36% 5.81% 1.38 3.54 13.84 24.32 77.39
7.55% 42.62% 3.91% 43.17% 5.57% 2.38 0.95 11.00 17.54 5.22
6.76% 53.44% 3.91% 15.15% 6.19% 3.08 2.05 13.52 17.66 32.98
8.25% 49.24% 3.91% 31.31% 6.59% 1.93 1.36 13.48 17.06 3.47
7.74% 49.94% 3.91% 23.75% 6.61% 3.67 0.74 9.47 17.42 4.00
6.00% 45.73% 3.91% 45.56% 4.62% 4.75 0.41 7.16 17.37 3.30
8.41% 60.64% 3.91% 10.24% 7.86% 3.47 3.58 32.47 93.53 9.37
8.05% 59.68% 3.91% 34.64% 6.29% 2.57 0.94 7.91 16.16 3.43
7.25% 56.24% 3.91% 43.82% 5.38% 1.47 0.92 5.60 8.87 1.55
8.37% 52.68% 3.91% 11.58% 7.74% 0.67 4.35 11.82 17.05 3.94
7.40% 61.04% 3.91% 10.34% 6.94% 1.34 3.23 11.66 14.30 4.50
9.22% 94.40% 8.16% 31.95% 8.26% 0.72 2.29 10.70 26.31 1.47
6.89% 44.39% 3.91% 8.80% 6.54% 2.16 2.68 16.79 23.50 6.85
6.94% 49.61% 3.91% 6.06% 6.70% 1.29 6.39 21.97 30.10 5.53
8.52% 65.60% 4.66% 3.21% 8.36% 0.65 8.04 22.89 31.93 4.97
7.93% 53.27% 3.91% 12.39% 7.32% 0.73 7.27 22.62 35.02 6.60
11.64% 70.40% 4.66% 26.59% 9.49% 2.31 0.96 8.44 12.93 2.26
9.02% 54.46% 3.91% 54.54% 5.72% 0.67 2.15 6.24 24.56 1.79
7.67% 57.87% 3.91% 17.17% 6.86% 0.80 3.48 13.58 18.12 3.22
7.91% 52.57% 3.91% 44.30% 5.72% 0.99 2.57 7.32 14.58 2.82
8.82% 45.16% 3.91% 14.63% 7.97% 2.48 6.63 15.31 16.29 78.25
7.23% 46.36% 3.91% 23.09% 6.25% 2.92 1.54 11.22 20.01 7.26
7.52% 29.77% 3.61% 18.48% 6.64% 0.52 5.40 11.56 15.72 4.19
8.50% 54.25% 3.91% 41.11% 6.23% 1.16 1.79 11.46 23.31 3.33
3.90% 20.67% 3.11% 40.21% 3.28% 0.46 3.73 11.81 19.23 2.15
4.15% 34.50% 3.61% 27.61% 3.76% 0.37 6.48 15.21 22.56 3.33
 Non-cash Net Cap Ex Equity
WC as % of Cap Ex as % as % of Reinvestme Dividend Reinvestmen
Trailing PE Revenues of Revenues Revenues nt Rate ROE Payout Ratio t Rate
57.18 -1.65% 2.32% -0.26% 21.52% -0.88% 52.85% 52.85%
29.34 27.71% 2.71% 2.08% 40.17% 29.03% 39.52% 39.52%
14.10 1.19% 12.56% 8.57% 101.67% 24.78% 15.27% 15.27%
34.88 25.76% 2.70% 5.94% 61.79% 7.62% 77.53% 77.53%
17.29 -2.06% 11.69% 4.64% 147.33% 8.64% 69.49% 69.49%
20.03 11.20% 4.54% 7.39% 103.79% 24.14% 13.85% 13.85%
15.76 NA 0.91% 1.15% NA 9.93% 24.57% 24.57%
23.15 NA 4.44% 4.76% NA 9.03% 30.91% 30.91%
49.29 16.51% 8.27% 67.32% 398.43% 25.16% 20.37% 20.37%
39.44 -3.45% 4.60% 5.11% 41.27% 28.39% 84.90% 84.90%
27.84 22.96% 2.68% 5.49% 43.57% 18.11% 40.58% 40.58%
47.56 NA 4.08% 6.26% 45397.06% 11.41% 20.63% 20.63%
26.55 15.60% 2.90% 3.06% 54.49% 23.81% 15.29% 15.29%
51.60 16.32% 2.49% 3.48% 64.09% 18.32% 26.33% 26.33%
111.31 -1.12% 12.31% -2.40% -21.33% 11.05% 33.21% 33.21%
38.30 20.27% 5.49% 3.13% 47.82% 18.60% 27.29% 27.29%
30.22 34.35% 6.00% -1.21% -1.45% 14.20% 58.06% 58.06%
165.88 21.49% 5.04% 10.44% 105.84% 17.00% 39.79% 39.79%
1276.02 4.34% 3.26% -6.46% -49.88% -646.39% 15.73% 15.73%
40.33 12.65% 1.97% 1.44% 23.00% 28.66% 38.55% 38.55%
108.61 -2.62% 4.69% 1.99% 3.04% 28.55% 28.94% 28.94%
42.00 15.83% 5.57% 3.54% 67.82% 13.23% 57.63% 57.63%
25.96 14.41% 4.84% 3.88% 41.67% 9.59% 35.25% 35.25%
69.61 14.85% 3.94% 0.99% 9.83% 13.45% 60.26% 60.26%
366.69 22.58% 4.34% 16.27% 81.49% 14.39% 83.54% 83.54%
32.35 10.56% 4.40% 3.28% 62.84% 2.60% 29.69% 29.69%
23.65 19.90% 4.43% 8.58% 102.31% 13.54% 57.59% 57.59%
79.94 19.76% 3.14% -0.13% NA -29.60% 0.18% 0.18%
182.30 18.58% 4.70% 7.72% 122.02% 11.30% 20.22% 20.22%
33.84 15.07% 1.62% 1.31% 61.05% 7.71% 16.89% 16.89%
70.07 10.59% 4.34% 4.27% 85.18% 18.99% 29.81% 29.81%
132.15 10.13% 7.08% 2.34% 28.49% 9.47% 71.15% 71.15%
23.28 10.29% 3.32% 2.38% 106.96% 12.10% 40.75% 40.75%
31.99 NA 7.12% 11.69% 216.31% -0.29% 15.29% 15.29%
100.85 7.32% 3.68% 7.00% 68.65% 11.54% 58.83% 58.83%
25.88 6.42% 1.10% 0.43% 35.21% 16.64% 46.22% 46.22%
90.86 12.87% 4.22% 3.64% 59.90% 17.62% 23.27% 23.27%
192.49 9.67% 18.67% 13.07% 160.79% 0.66% 735.69% 735.69%
91.80 22.93% 4.75% 16.31% 130.59% 9.51% 36.91% 36.91%
41.19 -6.15% 0.70% 1.45% 55.97% 17.40% 18.64% 18.64%
69.03 23.13% 4.23% 12.09% 121.67% 10.80% 9.32% 9.32%
24.37 78.80% 0.53% 1.35% 70.68% 12.49% 8.36% 8.36%
19.77 12.33% 5.10% 2.56% 110.41% 8.21% 24.14% 24.14%
54.56 -1.45% 8.51% 1.43% 9.41% 12.94% 63.06% 63.06%
48.59 10.46% 4.42% 3.74% 28.08% 29.25% 49.62% 49.62%
34.31 -5.15% 3.27% 1.11% 13.57% 20.91% 27.26% 27.26%
22.16 -16.80% 1.46% -1.11% 19.28% 1.97% 101.15% 101.15%
18.17 5.65% 0.18% -0.28% 16.47% 4.17% 65.77% 65.77%
49.69 -36.67% 0.86% 0.57% 16.37% 7.29% 42.65% 42.65%
158.41 NA 3.11% 3.57% 36.90% 13.75% 36.33% 36.33%
32.74 22.98% 2.67% 10.38% 112.48% 19.08% 30.10% 30.10%
52.11 15.30% 8.11% -0.11% 25.88% 10.78% 18.57% 18.57%
35.38 8.21% 2.89% 3.10% 40.66% 8.70% 82.36% 82.36%
 55.94 4.21% 9.81% -2.78% -92.81% 5.90% 116.21% 116.21%
126.15 -1.75% 53.97% 22.03% NA -4.87% 0.83% 0.83%
43.87 4.24% 23.56% 12.98% 98.65% 1.97% 310.27% 310.27%
131.00 9.77% 3.54% 1.15% 72.53% 1.97% 242.27% 242.27%
26.44 10.41% 5.07% 6.49% 89.33% 20.54% 39.59% 39.59%
75.09 13.99% 4.33% 1.50% 42.85% 6.15% 46.74% 46.74%
25.95 7.32% 26.96% 18.48% 136.71% 15.55% 45.74% 45.74%
36.16 13.56% 18.22% 1.08% 22.25% 1.89% 63.78% 63.78%
69.17 11.34% 2.60% 0.63% 10.54% -2.51% 0.63% 0.63%
42.50 46.35% 3.23% -8.39% -35.98% 9.54% 104.87% 104.87%
38.11 65.06% 3.55% -5.11% 6.99% 4.62% 0.00% 0.00%
28.47 197.48% 1.95% -11.85% -216.50% 4.17% 27.91% 27.91%
75.20 15.00% 1.51% -1.28% 3.60% 15.06% 9.90% 9.90%
21.94 19.93% 4.85% 3.90% 50.39% 5.26% 200.83% 200.83%
486.86 3.87% 0.45% 0.38% 79.88% 6.05% 11.40% 11.40%
49.46 0.97% 6.00% 2.28% 24.70% 95.67% 51.12% 51.12%
16.09 12.99% 2.06% 2.15% 82.04% 34.26% 4.59% 4.59%
34.85 5.99% 1.80% 0.36% 3.46% 91.26% 43.64% 43.64%
111.56 17.16% 4.34% 5.25% 111.03% 16.05% 30.21% 30.21%
21.02 2.24% 2.27% 0.04% -22.92% 16.10% 49.53% 49.53%
40.72 0.66% 2.62% 0.73% 46.14% 24.43% 21.02% 21.02%
64.87 -0.43% 4.92% 4.85% 158.75% 18.72% 6.46% 6.46%
34.98 7.00% 2.08% 0.38% -3.60% 16.59% 40.02% 40.02%
77.73 15.99% 6.46% 1.72% 40.14% 21.44% 10.32% 10.32%
43.80 17.81% 11.43% 23.55% 131.18% 19.87% 37.48% 37.48%
23.71 23.10% 3.76% 4.57% 41.95% 33.63% 14.93% 14.93%
24.79 22.21% 15.57% 15.95% 383.61% -1.88% 0.10% 0.10%
35.88 20.19% 0.52% -1.51% -15.62% 25.32% 28.49% 28.49%
42.65 20.73% 2.23% -0.67% 8.57% 16.33% 9.57% 9.57%
76.03 9.86% 10.47% 8.92% 56.72% 18.52% 0.27% 0.27%
362.14 12.76% 5.88% 16.89% 109.14% 17.08% 50.28% 50.28%
32.30 21.05% 2.86% 1.74% 63.72% 12.23% 34.26% 34.26%
118.33 3.08% 13.86% -5.15% 50.02% 1.87% 11.07% 11.07%
56.53 17.50% 3.48% 5.67% 44.11% 15.31% 43.90% 43.90%
45.55 -2.89% 14.54% 2.44% 38.62% 16.34% 84.41% 84.41%
26.31 18.05% 3.29% -6.42% -17.29% -282.12% 50.44% 50.44%
31.81 8.46% 6.67% 3.46% 92.44% 28.97% 47.34% 47.34%
26.10 2.83% 17.45% 9.15% 42.80% 17.41% 38.15% 38.15%
41.46 7.64% 17.35% 11.17% 231.02% 7.87% 27.46% 27.46%
24.00 5.09% 29.38% 19.76% 149.07% 9.95% 76.33% 76.33%
137.58 9.89% 34.65% 26.07% 157.21% 13.63% 58.23% 42.94%
 Annual
Average
Revenue Pre-tax Operating Average Equity
Number of growth - Margin (Lease & After-tax effective tax Unlevered (Levered)
Industry Name firms Last 5 years R&D adjusted) ROC rate Beta Beta
Advertising 258 6.81% 10.55% 35.91% 26.62% 0.97 1.15
Aerospace/Defense 229 7.93% 8.75% 20.44% 27.41% 1.05 1.14
Air Transport 155 6.85% 9.91% 8.87% 26.08% 0.64 0.93
Apparel 1160 2.69% 11.08% 14.03% 25.85% 0.83 0.90
Auto & Truck 133 5.82% 6.29% 6.51% 25.48% 1.03 1.50
Auto Parts 687 6.03% 7.85% 12.29% 23.52% 1.20 1.26
Bank (Money Center) 615 8.66% 0.10% 0.01% 22.49% 0.50 1.00
Banks (Regional) 853 7.86% -0.08% -0.01% 26.44% 0.45 0.62
Beverage (Alcoholic) 222 3.13% 20.92% 14.19% 26.75% 0.67 0.76
Beverage (Soft) 101 4.61% 15.39% 20.38% 27.05% 0.57 0.64
Broadcasting 139 6.50% 17.03% 15.45% 27.31% 0.80 1.07
Brokerage & Investment Ba 555 13.29% 0.30% 0.04% 25.32% 0.50 1.07
Building Materials 432 5.90% 9.32% 12.58% 26.03% 0.84 0.95
Business & Consumer Serv 834 8.91% 8.88% 22.15% 27.71% 0.88 0.99
Cable TV 65 7.90% 16.33% 12.06% 28.00% 0.83 1.15
Chemical (Basic) 787 6.28% 10.69% 11.07% 18.67% 1.04 1.14
Chemical (Diversified) 75 4.12% 11.20% 11.91% 22.74% 1.31 1.50
Chemical (Specialty) 770 5.81% 11.33% 12.16% 22.58% 1.06 1.17
Coal & Related Energy 254 -1.17% 17.23% 14.16% 21.80% 1.11 1.25
Computer Services 931 8.19% 7.57% 20.74% 20.77% 1.01 1.08
Computers/Peripherals 331 1.99% 12.45% 16.61% 23.97% 1.21 1.27
Construction Supplies 763 5.47% 8.77% 8.55% 23.78% 1.06 1.26
Diversified 349 5.57% 13.07% 10.80% 21.53% 0.76 1.00
Drugs (Biotechnology) 952 22.89% 23.09% 10.26% 20.06% 1.31 1.38
Drugs (Pharmaceutical) 1036 12.53% 19.80% 12.78% 20.38% 1.06 1.14
Education 185 3.85% 11.07% 11.48% 17.13% 0.85 0.93
Electrical Equipment 909 5.43% 9.21% 12.45% 22.23% 1.13 1.22
Electronics (Consumer & Of 152 -1.74% 5.11% 10.34% 33.97% 1.20 1.26
Electronics (General) 1298 6.12% 8.26% 11.37% 21.71% 1.28 1.27
Engineering/Construction 1185 5.10% 4.96% 9.50% 24.78% 0.97 1.18
Entertainment 374 7.56% 16.53% 20.75% 28.40% 1.02 1.19
Environmental & Waste Ser 320 14.82% 11.71% 15.97% 26.27% 1.03 1.20
Farming/Agriculture 412 9.87% 5.66% 6.93% 23.59% 0.69 0.89
Financial Svcs. (Non-bank 1030 15.42% 7.53% 0.40% 23.83% 0.15 0.82
Food Processing 1270 7.05% 9.08% 13.99% 25.26% 0.72 0.81
Food Wholesalers 148 14.29% 2.71% 12.40% 28.42% 0.62 0.84
Furn/Home Furnishings 316 6.94% 8.20% 19.26% 18.03% 0.93 0.96
Green & Renewable Energ 181 9.29% 35.86% 7.46% 17.45% 0.76 1.15
Healthcare Products 696 11.56% 15.38% 15.29% 17.18% 1.00 1.07
Healthcare Support Service 355 15.55% 4.85% 35.18% 30.69% 0.87 0.96
Heathcare Information and 339 10.74% 13.44% 15.18% 19.10% 0.98 1.05
Homebuilding 171 8.77% 9.51% 9.54% 28.28% 0.93 1.10
Hospitals/Healthcare Facilit 198 8.47% 8.25% 8.38% 25.25% 0.58 0.90
Hotel/Gaming 658 14.18% 13.64% 9.15% 17.33% 0.83 0.98
Household Products 531 8.99% 15.74% 28.53% 27.03% 0.91 0.98
Information Services 193 12.53% 24.08% 31.48% 31.36% 1.23 1.32
Insurance (General) 220 8.92% 7.92% 9.96% 24.71% 0.72 0.78
Insurance (Life) 128 6.91% 8.29% 10.97% 24.02% 1.00 1.00
Insurance (Prop/Cas.) 225 6.98% 8.20% 9.24% 23.23% 0.64 0.70
Investments & Asset Mana 1065 12.69% 19.27% 7.05% 20.63% 0.66 0.88
Machinery 1309 3.84% 9.95% 13.03% 25.61% 1.13 1.17
Metals & Mining 1594 2.50% 12.46% 11.86% 32.62% 1.33 1.55
Office Equipment & Service 157 2.57% 8.55% 13.85% 29.60% 0.85 0.95
Oil/Gas (Integrated) 48 -2.83% 5.68% 4.63% 28.71% 1.22 1.46
Oil/Gas (Production and Exp 928 -0.11% 8.10% 2.87% 18.12% 1.33 1.67
Oil/Gas Distribution 143 10.21% 12.91% 6.41% 24.37% 1.08 1.68
Oilfield Svcs/Equip. 524 -3.46% 5.29% 9.15% 26.13% 1.17 1.42
Packaging & Container 390 5.76% 9.05% 12.04% 25.27% 0.62 0.79
Paper/Forest Products 295 3.33% 8.85% 7.74% 22.12% 0.80 1.04
Power 563 6.13% 12.10% 6.35% 20.26% 0.58 0.93
Precious Metals 961 5.79% 12.24% 7.83% 27.55% 1.22 1.33
Publishing & Newspapers 371 -0.30% 7.17% 10.05% 24.12% 0.90 0.98
R.E.I.T. 714 11.69% 31.76% 3.70% 3.06% 0.45 0.68
Real Estate (Development) 784 14.22% 18.06% 7.95% 33.68% 0.76 1.15
Real Estate (General/Divers 415 13.58% 20.97% 5.43% 20.17% 0.78 1.09
Real Estate (Operations & S 628 8.78% 27.86% 5.43% 19.98% 0.64 0.90
Recreation 321 2.94% 10.79% 10.08% 30.48% 0.82 0.88
Reinsurance 38 8.60% 5.42% 6.53% 18.67% 1.16 1.18
Restaurant/Dining 364 7.33% 11.02% 14.49% 28.54% 0.70 0.85
Retail (Automotive) 169 5.44% 4.40% 10.22% 29.98% 0.68 0.96
Retail (Building Supply) 53 4.13% 9.76% 19.72% 34.84% 0.66 0.75
Retail (Distributors) 976 7.75% 4.19% 6.26% 24.91% 0.64 0.90
Retail (General) 217 3.69% 4.12% 8.34% 31.21% 0.92 1.18
Retail (Grocery and Food) 168 10.68% 3.44% 8.89% 26.64% 0.68 0.89
Retail (Online) 200 13.29% 4.47% 12.75% 25.43% 1.18 1.24
Retail (Special Lines) 503 3.37% 6.22% 11.95% 30.12% 0.82 0.98
Rubber& Tires 94 -0.93% 10.01% 11.12% 26.21% 0.82 0.97
Semiconductor 542 6.04% 20.78% 14.71% 16.44% 1.46 1.49
Semiconductor Equip 284 7.92% 19.31% 20.23% 15.50% 1.29 1.28
Shipbuilding & Marine 342 2.04% 6.93% 4.52% 17.98% 0.97 1.35
Shoe 85 1.32% 9.61% 14.67% 16.36% 1.08 1.11
Software (Entertainment) 128 10.00% 20.42% 19.26% 20.48% 1.36 1.27
Software (Internet) 880 13.85% 23.53% 17.41% 17.98% 1.25 1.24
Software (System & Applica 1075 13.88% 19.28% 15.45% 16.90% 1.11 1.16
Steel 735 -1.33% 8.11% 8.89% 21.77% 1.00 1.31
Telecom (Wireless) 106 1.63% 13.52% 8.41% 32.95% 0.87 1.20
Telecom. Equipment 505 4.99% 10.19% 9.49% 20.67% 1.22 1.27
Telecom. Services 289 8.09% 15.22% 12.69% 29.19% 0.70 1.00
Tobacco 62 22.61% 31.19% 41.08% 29.12% 0.63 0.68
Transportation 235 10.28% 8.72% 12.58% 26.09% 1.00 1.21
Transportation (Railroads) 51 4.89% 23.33% 9.57% 30.32% 0.77 0.97
Trucking 199 6.04% 6.76% 7.69% 29.38% 0.62 0.90
Utility (General) 55 1.26% 9.74% 6.35% 29.35% 0.50 0.79
Utility (Water) 103 10.28% 26.65% 8.26% 23.13% 0.81 1.09
 Std Market
Cost of deviation in Pre-tax cost Debt/Capita Cost of Sales/Capita
equity stock prices of debt l capital l EV/Sales EV/EBITDA EV/EBIT Price/Book
9.55% 45.74% 4.91% 27.89% 7.92% 4.16 1.57 9.48 14.69 2.49
9.49% 42.29% 4.91% 17.24% 8.49% 2.66 1.81 14.51 20.22 5.01
8.15% 32.69% 4.61% 42.27% 6.17% 1.08 1.69 7.56 16.95 2.43
7.99% 37.06% 4.61% 17.94% 7.18% 1.51 2.04 12.02 18.10 2.99
11.70% 30.81% 4.61% 45.84% 7.93% 1.20 0.98 9.37 16.16 1.39
10.24% 34.65% 4.61% 17.79% 9.03% 1.90 1.00 8.29 13.06 1.94
8.64% 24.50% 4.11% 69.73% 4.78% 0.12 8.51 NA NA 1.08
6.24% 30.94% 4.61% 56.32% 4.68% 0.24 5.75 NA NA 1.12
7.11% 29.65% 4.61% 18.63% 6.43% 0.84 4.40 16.53 20.91 3.70
6.38% 32.79% 4.61% 19.03% 5.83% 1.53 3.19 16.08 20.70 6.23
9.02% 37.89% 4.61% 36.18% 7.02% 1.11 2.36 10.04 13.82 2.64
9.05% 37.22% 4.61% 66.32% 5.35% 0.17 7.63 NA NA 1.49
8.30% 34.17% 4.61% 20.52% 7.31% 1.67 1.50 10.93 15.98 2.35
8.56% 40.50% 4.91% 19.66% 7.60% 3.07 1.76 12.98 18.87 4.32
9.54% 35.17% 4.61% 36.39% 7.33% 0.84 3.71 10.73 22.18 3.22
9.45% 34.36% 4.61% 20.42% 8.23% 1.25 1.54 9.53 14.14 1.93
11.73% 33.75% 4.61% 23.02% 9.83% 1.31 1.79 10.22 16.03 1.77
9.69% 39.16% 4.61% 18.47% 8.55% 1.28 2.18 12.88 19.09 2.96
10.14% 58.19% 4.91% 28.00% 8.34% 0.90 1.70 6.43 9.47 1.46
9.13% 39.26% 4.61% 15.80% 8.24% 3.31 1.29 12.15 16.80 3.45
10.29% 38.00% 4.61% 15.64% 9.22% 1.52 1.66 9.45 13.30 2.89
10.19% 34.65% 4.61% 29.20% 8.23% 1.17 1.68 11.85 18.87 1.93
8.63% 27.08% 4.61% 37.27% 6.71% 0.98 1.69 9.52 12.74 1.24
10.99% 73.16% 5.66% 12.71% 10.14% 0.45 7.93 14.77 29.36 5.53
9.49% 43.00% 4.91% 14.13% 8.67% 0.73 3.94 13.96 20.41 3.44
8.17% 41.89% 4.91% 19.50% 7.30% 1.23 2.35 11.76 20.59 2.49
9.98% 39.87% 4.61% 19.28% 8.72% 1.56 1.84 12.19 19.58 2.63
10.24% 43.23% 4.91% 23.58% 8.70% 2.27 0.76 8.63 15.33 1.92
10.28% 39.53% 4.61% 12.70% 9.41% 1.59 1.53 11.75 18.62 2.43
9.74% 36.79% 4.61% 39.31% 7.28% 2.32 0.72 9.57 14.17 1.52
9.80% 44.77% 4.91% 23.92% 8.34% 1.40 2.90 11.70 17.08 2.82
9.88% 46.29% 4.91% 22.33% 8.50% 1.56 2.59 13.38 21.82 3.29
7.95% 34.48% 4.61% 33.38% 6.45% 1.41 1.20 13.07 20.68 1.93
7.50% 35.98% 4.61% 86.43% 4.02% 0.06 16.26 148.89 NA 1.46
7.44% 33.81% 4.61% 19.90% 6.65% 1.85 1.69 13.01 18.41 2.77
7.59% 33.44% 4.61% 37.29% 6.06% 5.61 0.46 10.43 16.92 1.94
8.38% 33.40% 4.61% 17.68% 7.51% 2.81 1.41 11.95 17.28 2.84
9.56% 38.08% 4.61% 43.57% 6.91% 0.23 7.37 11.71 20.35 1.65
9.02% 49.92% 4.91% 13.88% 8.28% 1.08 4.10 17.21 26.71 3.67
8.37% 42.39% 4.91% 20.93% 7.39% 8.77 0.69 10.97 14.08 2.90
8.92% 50.38% 4.91% 13.25% 8.23% 1.22 5.05 21.65 37.42 4.43
9.24% 38.66% 4.61% 28.21% 7.61% 1.28 1.34 10.29 13.49 1.86
8.01% 37.72% 4.61% 44.69% 5.98% 1.21 1.91 11.25 22.98 3.11
8.51% 35.26% 4.61% 26.20% 7.19% 0.78 3.14 13.23 22.75 2.68
8.49% 39.93% 4.61% 12.99% 7.84% 2.13 3.07 16.24 19.50 5.41
10.57% 40.66% 4.91% 13.35% 9.65% 1.58 5.64 18.34 23.20 7.14
7.26% 27.38% 4.61% 29.22% 6.15% 1.49 0.97 9.91 11.96 1.26
8.59% 27.75% 4.61% 41.09% 6.49% 1.58 0.95 9.43 10.49 1.26
6.73% 30.65% 4.61% 20.99% 6.04% 1.36 1.13 11.11 13.26 1.39
7.88% 38.37% 4.61% 41.75% 6.04% 0.40 5.01 21.35 23.86 1.61
9.66% 35.44% 4.61% 14.03% 8.80% 1.60 2.02 14.23 20.07 3.01
12.03% 73.25% 5.66% 25.60% 10.04% 1.00 1.82 8.62 14.09 1.89
8.33% 38.17% 4.61% 24.15% 7.15% 1.98 1.25 9.12 14.49 2.57
11.49% 27.87% 4.61% 27.42% 9.29% 1.05 1.16 7.16 20.31 1.17
12.74% 70.83% 5.66% 30.38% 10.17% 0.37 3.87 8.47 46.41 1.52
12.83% 39.86% 4.61% 44.41% 8.68% 0.57 2.97 13.45 22.53 1.56
11.20% 47.42% 4.91% 28.00% 9.10% 1.93 0.95 9.52 17.16 1.74
7.29% 32.26% 4.61% 30.49% 6.12% 1.64 1.53 10.25 16.75 2.75
8.84% 36.01% 4.61% 32.91% 7.08% 1.03 1.42 9.25 15.86 1.61
8.17% 28.37% 4.61% 47.37% 5.94% 0.65 2.14 9.37 17.65 1.35
10.67% 86.96% 7.91% 18.40% 9.81% 0.66 2.70 8.52 20.47 1.70
8.46% 39.44% 4.61% 22.13% 7.36% 1.65 1.29 9.94 17.35 1.71
6.60% 23.72% 4.11% 42.19% 5.12% 0.12 12.20 21.41 34.32 1.58
9.52% 32.51% 4.61% 52.18% 6.37% 0.54 2.68 13.20 14.21 1.16
9.18% 32.66% 4.61% 42.70% 6.74% 0.30 3.49 13.08 16.18 0.88
7.99% 32.83% 4.61% 38.44% 6.26% 0.23 6.39 18.23 21.51 1.17
7.85% 36.76% 4.61% 19.87% 6.98% 1.11 2.28 12.91 20.71 2.72
9.75% 28.19% 4.61% 18.47% 8.59% 1.40 0.79 12.06 13.63 1.02
7.68% 34.47% 4.61% 25.64% 6.61% 1.64 2.45 12.69 22.12 7.56
8.36% 33.45% 4.61% 39.40% 6.44% 2.90 0.76 10.40 16.42 2.89
7.07% 30.98% 4.61% 17.44% 6.44% 2.61 1.73 12.64 17.75 9.55
7.99% 37.40% 4.61% 42.43% 6.07% 1.82 0.80 12.16 18.60 1.50
9.71% 30.61% 4.61% 31.22% 7.76% 2.62 0.82 9.72 19.70 2.54
7.94% 28.97% 4.61% 35.48% 6.36% 3.39 0.64 8.40 18.49 2.07
10.07% 49.96% 4.91% 10.87% 9.38% 3.27 3.16 29.72 74.59 7.84
8.50% 39.40% 4.61% 26.47% 7.17% 2.44 1.05 9.01 16.79 3.19
8.40% 29.26% 4.61% 25.29% 7.16% 1.35 1.25 7.77 12.48 1.83
11.67% 37.94% 4.61% 13.53% 10.56% 0.79 3.87 11.18 18.46 3.08
10.37% 43.88% 4.91% 9.50% 9.73% 1.19 3.20 13.32 17.10 3.92
10.80% 35.85% 4.61% 41.48% 7.76% 0.75 1.82 10.85 25.69 1.34
9.28% 37.93% 4.61% 11.17% 8.63% 1.87 2.04 14.67 21.17 4.05
10.26% 51.49% 4.91% 4.18% 9.99% 1.05 5.28 21.11 26.25 4.33
10.13% 57.29% 4.91% 3.73% 9.89% 0.80 7.82 24.24 33.95 5.58
9.59% 48.59% 4.91% 10.60% 8.97% 0.88 6.36 22.54 33.50 5.90
10.53% 43.09% 4.91% 35.61% 8.10% 1.28 1.02 7.42 12.23 1.29
9.82% 30.88% 4.61% 36.76% 7.49% 0.74 2.27 6.62 16.84 1.74
10.26% 43.65% 4.91% 15.11% 9.27% 1.03 2.37 15.25 23.80 2.88
8.59% 35.53% 4.61% 39.56% 6.57% 0.96 2.15 6.55 14.08 1.96
6.63% 27.96% 4.61% 12.91% 6.22% 1.55 5.62 15.79 17.98 11.35
9.90% 32.14% 4.61% 28.64% 8.06% 1.79 1.52 10.63 17.02 2.38
8.45% 24.03% 4.11% 27.72% 6.97% 0.53 3.71 10.81 15.89 2.61
8.00% 31.75% 4.61% 41.29% 6.13% 1.45 1.35 10.09 19.83 2.09
7.30% 23.14% 4.11% 46.45% 5.35% 0.89 1.78 9.81 18.30 1.68
9.19% 31.87% 4.61% 36.32% 7.11% 0.37 4.98 12.70 18.56 1.94
 Non-cash Cap Ex as Net Cap Ex Dividend Equity
WC as % of % of as % of Reinvestmen Payout Reinvestmen
Trailing PE Revenues Revenues Revenues t Rate ROE Ratio t Rate
57.78 -3.56% 1.98% 1.71% 34.98% 12.62% 54.54% 54.54%
44.55 25.73% 3.33% 1.73% 60.03% 21.95% 42.28% 42.28%
37.31 -2.68% 12.26% 6.63% 92.54% 17.25% 32.47% 32.47%
66.70 22.98% 3.97% 2.54% 39.70% 11.55% 50.25% 50.25%
133.26 1.74% 7.00% 3.97% 99.95% 12.55% 33.93% 33.93%
33.37 11.24% 5.76% 5.02% 104.60% 13.70% 24.86% 24.86%
19.88 NA 4.13% 2.68% 3453.14% 10.26% 35.79% 35.79%
22.78 NA 4.21% 4.71% NA 8.46% 31.29% 31.29%
45.66 9.24% 4.20% 5.15% 26.08% 17.14% 62.59% 62.59%
176.05 -1.01% 4.55% 3.55% 37.39% 21.87% 76.57% 76.57%
95.78 16.04% 3.88% 3.08% 34.62% 10.16% 51.01% 51.01%
45.72 NA 3.77% 3.24% ### 9.97% 46.20% 46.20%
30.41 17.63% 4.03% 3.31% 62.98% 11.46% 31.64% 31.64%
59.60 9.96% 2.40% 2.15% 48.59% 16.66% 49.38% 49.38%
53.35 -1.34% 12.94% -2.57% -19.46% 10.26% 35.73% 35.73%
38.08 14.16% 5.79% 3.74% 66.02% 14.36% 39.95% 39.95%
22.34 22.06% 7.16% 4.00% 58.60% 14.10% 41.52% 41.52%
49.75 15.66% 5.93% 5.82% 79.81% 13.56% 41.85% 41.85%
122.67 1.28% 7.51% 2.45% 11.80% 14.93% 72.36% 72.36%
49.11 14.32% 1.82% 1.93% 47.56% 18.96% 36.41% 36.41%
61.58 5.48% 6.73% 6.71% 84.66% 18.86% 28.12% 28.12%
45.86 13.32% 4.60% 3.51% 75.84% 10.17% 46.28% 46.28%
27.21 -13.70% 4.91% 4.12% 46.97% 9.84% 30.94% 30.94%
298.16 19.16% 4.84% 4.23% 42.18% 8.93% 67.92% 67.92%
910.91 17.63% 4.38% 5.75% 44.45% 11.86% 67.27% 67.27%
81.65 7.66% 5.63% 4.61% 67.94% 8.90% 41.14% 41.14%
59.80 21.44% 4.31% 4.33% 80.83% 11.09% 44.91% 44.91%
116.99 1.84% 4.60% 2.89% 110.70% 6.94% 38.91% 38.91%
67.40 17.03% 5.99% 5.55% 123.07% 11.51% 35.44% 35.44%
42.85 10.90% 3.00% 2.06% 50.45% 9.98% 50.54% 50.54%
121.66 9.82% 4.51% 5.37% 101.55% 13.55% 33.70% 33.70%
101.61 11.54% 8.55% 5.82% 100.36% 11.45% 46.54% 46.54%
51.72 14.96% 4.47% 2.63% 86.77% 10.33% 37.54% 37.54%
125.59 NA 7.27% 10.18% 205.94% 20.81% 22.78% 22.78%
45.32 10.52% 4.33% 4.74% 73.07% 12.15% 51.95% 51.95%
62.93 4.74% 1.47% 0.83% 27.98% 10.54% 47.43% 47.43%
58.12 8.05% 3.38% 6.04% 86.20% 20.83% 40.51% 40.51%
90.27 -6.58% 30.27% 10.86% 46.27% 10.12% 90.62% 90.62%
63.82 24.78% 4.69% 9.33% 85.66% 10.69% 39.86% 39.86%
84.72 -1.85% 0.98% 1.97% 67.73% 14.76% 25.67% 25.67%
124.88 19.61% 5.15% 10.68% 121.75% 10.07% 16.98% 16.98%
17.63 61.98% 0.94% 1.32% 51.93% 12.45% 23.04% 23.04%
45.75 7.80% 6.18% 4.42% 127.88% 10.18% 46.45% 46.45%
152.97 -2.45% 8.90% 3.25% 28.25% 9.52% 55.86% 55.86%
62.00 7.02% 3.94% 8.54% 77.35% 25.25% 48.71% 48.71%
43.91 -2.74% 3.21% 1.38% 14.38% 20.97% 28.05% 28.05%
24.70 -4.65% 0.84% 0.62% 23.11% 7.75% 50.57% 50.57%
53.34 -96.53% 0.64% 0.45% 12.87% 7.82% 41.09% 41.09%
27.51 -36.20% 0.59% 0.54% 29.53% 8.33% 40.36% 40.36%
158.42 NA 2.19% 6.84% 52.73% 12.24% 37.73% 37.73%
43.76 24.75% 3.66% 4.54% 84.25% 12.22% 38.94% 38.94%
57.42 9.13% 7.06% 2.18% 47.68% 9.93% 44.12% 44.12%
49.87 12.31% 3.65% 2.89% 46.90% 8.11% 55.90% 55.90%
 42.68 2.55% 9.28% 0.92% 32.44% 6.22% 67.45% 67.45%
84.76 1.10% 42.30% 15.61% 327.98% -0.68% 0.56% 0.56%
29.93 2.29% 16.42% 9.49% 105.35% 6.98% 112.12% 112.12%
51.71 6.46% 3.54% 1.19% 64.33% 7.01% 74.53% 74.53%
27.28 13.15% 5.78% 6.50% 106.97% 14.59% 41.63% 41.63%
297.11 18.04% 7.06% 3.96% 62.12% 9.32% 41.97% 41.97%
31.32 1.22% 15.60% 8.74% 100.71% 10.57% 54.59% 54.59%
39.30 13.06% 18.96% 9.69% 129.59% 4.29% 71.47% 71.47%
79.45 11.07% 3.02% 2.01% 38.10% 0.86% 471.40% 471.40%
112.52 38.69% 6.46% 2.10% 11.28% 10.09% 74.78% 74.78%
203.77 156.92% 2.83% 7.85% 78.15% 11.89% 53.77% 53.77%
49.93 71.22% 8.25% 10.49% 47.53% 9.01% 30.28% 30.28%
56.33 19.73% 5.35% 9.22% 50.88% 14.88% 24.21% 24.21%
40.13 18.27% 7.32% 5.32% 76.20% 8.55% 56.02% 56.02%
63.33 -38.56% 0.12% 0.15% 18.51% 5.55% 64.82% 64.82%
55.74 -1.09% 4.94% 3.20% 42.98% 30.87% 55.70% 55.70%
36.48 10.75% 2.27% 2.10% 103.15% 19.26% 28.63% 28.63%
28.04 6.40% 2.04% 0.44% 10.92% 36.18% 42.83% 42.83%
66.26 15.21% 2.73% 2.32% 110.13% 10.19% 37.65% 37.65%
35.16 0.40% 2.98% 0.88% 28.68% 11.64% 49.68% 49.68%
36.18 -3.07% 2.93% 1.33% 37.44% 11.98% 42.65% 42.65%
65.25 0.95% 4.34% 4.14% 155.78% 14.10% 11.51% 11.51%
41.91 6.81% 2.02% 0.62% 12.46% 14.61% 41.21% 41.21%
29.84 20.61% 4.91% 2.10% 48.27% 12.08% 35.78% 35.78%
54.91 19.79% 15.32% 14.81% 108.91% 17.42% 38.46% 38.46%
39.93 25.99% 5.52% 7.72% 68.06% 23.58% 21.49% 21.49%
36.16 5.26% 10.39% 7.26% 135.26% 1.19% 468.40% 468.40%
36.45 19.63% 1.73% -0.37% 3.40% 17.70% 35.85% 35.85%
55.14 13.40% 2.83% 2.46% 31.44% 13.82% 23.43% 23.43%
95.11 5.10% 8.01% 6.08% 45.26% 18.57% 5.47% 5.47%
97.07 13.96% 5.14% 14.18% 104.77% 15.07% 47.52% 47.52%
39.94 14.27% 4.71% 2.21% 71.77% 9.62% 34.89% 34.89%
37.85 -1.51% 12.13% -2.56% -9.93% 9.07% 61.86% 61.86%
69.66 18.91% 3.52% 4.15% 74.42% 7.70% 70.41% 70.41%
118.80 -2.77% 13.16% -1.54% -3.33% 12.51% 78.88% 78.88%
23.68 21.02% 3.73% -1.78% -9.52% 88.58% 59.88% 59.88%
80.25 3.22% 4.84% 0.94% 30.84% 15.70% 46.69% 46.69%
26.54 11.77% 15.73% 11.64% 74.76% 13.93% 29.85% 29.85%
34.27 7.93% 8.61% 5.75% 131.19% 9.56% 32.24% 32.24%
29.70 -1.51% 12.67% 6.34% 91.44% 7.44% 115.07% 115.07%
42.02 4.90% 20.70% 12.04% 95.65% 11.23% 54.93% 44.26%
Country Moody's ratingAdj. Default Spre Equity Risk PremiuCountry Risk Premium
Abu Dhabi Aa2 0.51% 5.65% 0.57%
Albania B1 4.62% 10.27% 5.19%
Algeria NA 6.67% 12.58% 7.50%
Andorra (Principality of) Baa2 1.95% 7.27% 2.19%
Angola B2 5.64% 11.42% 6.34%
Anguilla NA 5.61% 11.39% 6.31%
Antigua & Barbuda NA 5.61% 11.39% 6.31%
Argentina B2 5.64% 11.42% 6.34%
Armenia B1 4.62% 10.27% 5.19%
Aruba Baa1 1.64% 6.92% 1.84%
Australia Aaa 0.00% 5.08% 0.00%
Austria Aa1 0.41% 5.54% 0.46%
Azerbaijan Ba2 3.08% 8.54% 3.46%
Bahamas Baa3 2.26% 7.62% 2.54%
Bahrain B1 4.62% 10.27% 5.19%
Bangladesh Ba3 3.69% 9.23% 4.15%
Barbados Caa3 10.25% 16.60% 11.52%
Belarus Caa1 7.69% 13.72% 8.64%
Belgium Aa3 0.62% 5.78% 0.70%
Belize B3 6.67% 12.58% 7.50%
Benin NA 4.86% 10.47% 5.46%
Bermuda A2 0.87% 6.06% 0.98%
Bolivia Ba3 3.69% 9.23% 4.15%
Bosnia and Herzegovina B3 6.67% 12.58% 7.50%
Botswana A2 0.87% 6.06% 0.98%
Brazil Ba2 3.08% 8.54% 3.46%
British Virgin Islands NA 5.61% 11.39% 6.31%
Brunei NA 0.87% 6.06% 0.98%
Bulgaria Baa2 1.95% 7.27% 2.19%
Burkina Faso B2 5.64% 11.42% 6.34%
Cambodia B2 5.64% 11.42% 6.34%
Cameroon B2 5.64% 11.42% 6.34%
Canada Aaa 0.00% 5.08% 0.00%
Cape Verde B2 5.64% 11.42% 6.34%
Cayman Islands Aa3 0.62% 5.78% 0.70%
Channel Islands NA 0.82% 6.01% 0.93%
Chile Aa3 0.62% 5.78% 0.70%
China A1 0.72% 5.89% 0.81%
Colombia Baa2 1.95% 7.27% 2.19%
Congo (Democratic Republ B3 6.67% 12.58% 7.50%
Congo (Republic of) Caa2 9.23% 15.46% 10.38%
Cook Islands B1 4.62% 10.27% 5.19%
Costa Rica Ba2 3.08% 8.54% 3.46%
Croatia Ba2 3.08% 8.54% 3.46%
Cuba Caa2 9.23% 15.46% 10.38%
Curaçao A3 1.23% 6.46% 1.38%
Cyprus Ba3 3.69% 9.23% 4.15%
Czech Republic A1 0.72% 5.89% 0.81%
Denmark Aaa 0.00% 5.08% 0.00%
Dominican Republic Ba3 3.69% 9.23% 4.15%
Ecuador B3 6.67% 12.58% 7.50%
Egypt B3 6.67% 12.58% 7.50%
El Salvador Caa1 7.69% 13.72% 8.64%
Estonia A1 0.72% 5.89% 0.81%
Ethiopia B1 4.62% 10.27% 5.19%
Falkland Islands NA 3.16% 8.63% 3.55%
Fiji Ba3 3.69% 9.23% 4.15%
Finland Aa1 0.41% 5.54% 0.46%
France Aa2 0.51% 5.65% 0.57%
Gabon B3 6.67% 12.58% 7.50%
Gambia NA 9.23% 15.46% 10.38%
Georgia Ba2 3.08% 8.54% 3.46%
Germany Aaa 0.00% 5.08% 0.00%
Ghana B3 6.67% 12.58% 7.50%
Gibraltar NA 0.82% 6.01% 0.93%
Greece Caa2 9.23% 15.46% 10.38%
Greenland NA 0.82% 6.01% 0.93%
Guatemala Ba1 2.56% 7.96% 2.88%
Guernsey (States of) Aa3 0.62% 5.78% 0.70%
Guinea NA 9.23% 15.46% 10.38%
Guinea-Bissau NA 6.67% 12.58% 7.50%
Guyana NA 3.69% 9.23% 4.15%
Haiti NA 7.69% 13.73% 8.65%
Honduras B1 4.62% 10.27% 5.19%
Hong Kong Aa2 0.51% 5.65% 0.57%
Hungary Baa3 2.26% 7.62% 2.54%
Iceland A3 1.23% 6.46% 1.38%
India Baa2 1.95% 7.27% 2.19%
Indonesia Baa3 2.26% 7.62% 2.54%
Iran NA 1.95% 7.27% 2.19%
Iraq Caa1 7.69% 13.72% 8.64%
Ireland A2 0.87% 6.06% 0.98%
Isle of Man Aa2 0.51% 5.65% 0.57%
Israel A1 0.72% 5.89% 0.81%
Italy Baa2 1.95% 7.27% 2.19%
Ivory Coast Ba3 3.69% 9.23% 4.15%
Jamaica B3 6.67% 12.58% 7.50%
Japan A1 0.72% 5.89% 0.81%
Jersey (States of) Aa3 0.62% 5.78% 0.70%
Jordan B1 4.62% 10.27% 5.19%
Kazakhstan Baa3 2.26% 7.62% 2.54%
Kenya B1 4.62% 10.27% 5.19%
Korea Aa2 0.51% 5.65% 0.57%
Korea, D.P.R. NA 10.25% 16.60% 11.52%
Kuwait Aa2 0.51% 5.65% 0.57%
Kyrgyzstan B2 5.64% 11.42% 6.34%
Laos NA 1.06% 6.27% 1.19%
Latvia A3 1.23% 6.46% 1.38%
Lebanon B3 6.67% 12.58% 7.50%
Liberia NA 12.30% 18.91% 13.83%
Libya NA 7.69% 13.73% 8.65%
Liechtenstein Aaa 0.00% 5.08% 0.00%
Lithuania A3 1.23% 6.46% 1.38%
Luxembourg Aaa 0.00% 5.08% 0.00%
Macau Aa3 0.62% 5.78% 0.70%
Macedonia Ba3 3.69% 9.23% 4.15%
Madagascar NA 5.64% 11.42% 6.34%
Malawi NA 7.69% 13.73% 8.65%
Malaysia A3 1.23% 6.46% 1.38%
Mali NA 7.69% 13.73% 8.65%
Malta A3 1.23% 6.46% 1.38%
Mauritius Baa1 1.64% 6.92% 1.84%
Mexico A3 1.23% 6.46% 1.38%
Moldova B3 6.67% 12.58% 7.50%
Mongolia Caa1 7.69% 13.72% 8.64%
Montenegro B1 4.62% 10.27% 5.19%
Montserrat Baa3 2.26% 7.62% 2.54%
Morocco Ba1 2.56% 7.96% 2.88%
Mozambique Caa3 10.25% 16.60% 11.52%
Myanmar NA 6.67% 12.58% 7.50%
Namibia Ba1 2.56% 7.96% 2.88%
Netherlands Aaa 0.00% 5.08% 0.00%
Netherlands Antilles NA 5.61% 11.39% 6.31%
New Zealand Aaa 0.00% 5.08% 0.00%
Nicaragua B2 5.64% 11.42% 6.34%
Niger NA 12.30% 18.91% 13.83%
Nigeria B2 5.64% 11.42% 6.34%
Norway Aaa 0.00% 5.08% 0.00%
Oman Baa2 1.95% 7.27% 2.19%
Pakistan B3 6.67% 12.58% 7.50%
Palestinian Authority NA 1.43% 6.69% 1.61%
Panama Baa2 1.95% 7.27% 2.19%
Papua New Guinea B2 5.64% 11.42% 6.34%
Paraguay Ba1 2.56% 7.96% 2.88%
Peru A3 1.23% 6.46% 1.38%
Philippines Baa2 1.95% 7.27% 2.19%
Poland A2 0.87% 6.06% 0.98%
Portugal Ba1 2.56% 7.96% 2.88%
Qatar Aa3 0.62% 5.78% 0.70%
Ras Al Khaimah (Emirate o A2 0.87% 6.06% 0.98%
Reunion NA 4.86% 10.47% 5.46%
Romania Baa3 2.26% 7.62% 2.54%
Russia Ba1 2.56% 7.96% 2.88%
Rwanda B2 5.64% 11.42% 6.34%
Saint Lucia NA 5.61% 11.39% 6.31%
Saudi Arabia A1 0.72% 5.89% 0.81%
Senegal Ba3 3.69% 9.23% 4.15%
Serbia Ba3 3.69% 9.23% 4.15%
Sharjah A3 1.23% 6.46% 1.38%
Sierra Leone NA 12.30% 18.91% 13.83%
Singapore Aaa 0.00% 5.08% 0.00%
Slovakia A2 0.87% 6.06% 0.98%
Slovenia Baa1 1.64% 6.92% 1.84%
Solomon Islands NA 1.06% 6.27% 1.19%
Somalia NA 12.30% 18.91% 13.83%
South Africa Baa3 2.26% 7.62% 2.54%
Spain Baa2 1.95% 7.27% 2.19%
Sri Lanka B1 4.62% 10.27% 5.19%
St. Maarten Baa2 1.95% 7.27% 2.19%
St. Vincent & the Grenadi B3 6.67% 12.58% 7.50%
Sudan NA 18.00% 25.32% 20.24%
Suriname B1 4.62% 10.27% 5.19%
Swaziland B2 0.00% 5.08% 0.00%
Sweden Aaa 0.00% 5.08% 0.00%
Switzerland Aaa 0.00% 5.08% 0.00%
Syria NA 18.00% 25.32% 20.24%
Taiwan Aa3 0.62% 5.78% 0.70%
Tajikistan B3 2.56% 7.96% 2.88%
Tanzania NA 6.67% 12.58% 7.50%
Thailand Baa1 1.64% 6.92% 1.84%
Togo NA 7.69% 13.73% 8.65%
Trinidad & Tobago Ba1 2.56% 7.96% 2.88%
Tunisia B1 4.62% 10.27% 5.19%
Turkey Ba1 2.56% 7.96% 2.88%
Turks & Caicos Islands Baa1 1.64% 6.92% 1.84%
Uganda B2 5.64% 11.42% 6.34%
Ukraine Caa2 9.23% 15.46% 10.38%
United Arab Emirates Aa2 0.51% 5.65% 0.57%
United Kingdom Aa2 0.51% 5.65% 0.57%
United States Aaa 0.00% 5.08% 0.00%
Uruguay Baa2 1.95% 7.27% 2.19%
Venezuela Caa3 10.25% 16.60% 11.52%
Vietnam B1 4.62% 10.27% 5.19%
Yemen, Republic NA 18.00% 25.32% 20.24%
Zambia B3 6.67% 12.58% 7.50%
Zimbabwe NA 9.23% 15.46% 10.38%

ERP Default Spread Tax rate

Africa & Mid East 8.11% 2.69% 23.26%
Australia, NZ & Canada 5.08% 0.00% 28.03%
Latin America & Caribbean 8.75% 2.00% 27.15%
Japan 5.89% 0.72% 35.64%
US 5.08% 0.00% 40.00%
Europe 6.01% 0.82% 30.00%
Emerging Markets 7.14% 0.93% 25.00%
Small Asia (No India, China & Ja 6.93% 0.78% 20.00%
North America 5.08% 0.00% 26.50%

Global 6.21% 1.00% 30.00%

Corporate Tax Rate
Region
0.00% Middle East
15.00% Eastern Europe & Russia
26.00% Africa
0.00% Western Europe
30.00% Africa
24.02% Caribbean
24.02% Caribbean
35.00% Central and South America
20.00% Eastern Europe & Russia
0.00% Caribbean
30.00% Australia & New Zealand
25.00% Western Europe
20.00% Eastern Europe & Russia
0.00% Caribbean
0.00% Middle East
25.00% Asia
25.00% Caribbean
18.00% Eastern Europe & Russia
33.99% Western Europe
28.21% Central and South America
27.61% Africa
0.00% Caribbean
25.00% Central and South America
10.00% Eastern Europe & Russia
22.00% Africa
34.00% Central and South America
24.02% Caribbean
18.50% Middle East
10.00% Eastern Europe & Russia
27.50% Africa
20.00% Asia
33.00% Africa
26.50% North America
28.21% Africa
0.00% Caribbean
25.51% Western Europe
25.50% Central and South America
25.00% Asia
34.00% Central and South America
35.00% Africa
28.21% Africa
0.00% Australia & New Zealand
30.00% Central and South America
20.00% Eastern Europe & Russia
27.98% Caribbean
22.00% Caribbean
12.50% Western Europe
19.00% Eastern Europe & Russia
22.00% Western Europe
27.00% Caribbean
22.00% Central and South America
22.50% Africa
30.00% Central and South America
20.00% Eastern Europe & Russia
30.00% Africa
31.73% Central and South America
20.00% Asia
20.00% Western Europe
33.33% Western Europe
30.00% Africa
31.00% Africa
15.00% Eastern Europe & Russia
29.79% Western Europe
25.00% Africa
25.51% Western Europe
29.00% Western Europe
25.51% Western Europe
25.00% Central and South America
0.00% Western Europe
28.21% Africa
28.21% Africa
27.98% Central and South America
27.98% Caribbean
25.00% Central and South America
16.50% Asia
9.00% Eastern Europe & Russia
20.00% Western Europe
30.00% Asia
25.00% Asia
21.28% Asia
15.00% Middle East
12.50% Western Europe
0.00% Western Europe
24.00% Middle East
24.00% Western Europe
25.00% Africa
25.00% Caribbean
30.86% Asia
20.00% Western Europe
20.00% Middle East
20.00% Eastern Europe & Russia
30.00% Africa
22.00% Asia
21.28% Asia
15.00% Middle East
15.00% Eastern Europe & Russia
25.93% Asia
15.00% Eastern Europe & Russia
15.00% Middle East
28.21% Africa
20.00% Africa
12.50% Western Europe
15.00% Eastern Europe & Russia
27.08% Western Europe
12.00% Asia
10.00% Eastern Europe & Russia
20.00% Africa
30.00% Africa
24.00% Asia
28.21% Africa
35.00% Western Europe
15.00% Asia
30.00% Central and South America
12.00% Eastern Europe & Russia
25.00% Asia
9.00% Eastern Europe & Russia
27.98% Caribbean
31.00% Africa
32.00% Africa
25.00% Asia
32.00% Africa
25.00% Western Europe
24.02% Caribbean
28.00% Australia & New Zealand
30.00% Central and South America
28.21% Africa
30.00% Africa
24.00% Western Europe
15.00% Middle East
31.00% Asia
20.56% Middle East
25.00% Central and South America
30.00% Asia
10.00% Central and South America
29.50% Central and South America
30.00% Asia
19.00% Eastern Europe & Russia
21.00% Western Europe
10.00% Middle East
0.00% Middle East
27.61% Africa
16.00% Eastern Europe & Russia
20.00% Eastern Europe & Russia
30.00% Africa
24.02% Caribbean
20.00% Middle East
30.00% Africa
15.00% Eastern Europe & Russia
0.00% Middle East
30.00% Africa
17.00% Asia
21.00% Eastern Europe & Russia
19.00% Eastern Europe & Russia
25.93% Asia
20.00% Africa
28.00% Africa
25.00% Western Europe
28.00% Asia
34.50% Caribbean
27.98% Caribbean
35.00% Africa
36.00% Central and South America
27.50% Africa
22.00% Western Europe
17.77% Western Europe
28.00% Middle East
17.00% Asia
0.00% Eastern Europe & Russia
30.00% Africa
20.00% Asia
28.67% Africa
25.00% Caribbean
25.00% Africa
20.00% Western Europe
0.00% Caribbean
30.00% Africa
18.00% Eastern Europe & Russia
55.00% Middle East
20.00% Western Europe
24.00% North America
25.00% Central and South America
34.00% Central and South America
20.00% Asia
20.00% Africa
35.00% Africa
25.00% Africa
 Last 10K First X months: Last yearFirst X months: Current yearTrailing 12 month
Revenues $215,639.00 $75,872.00 $78,351.00 $218,118.00
R&D expense $10,045.00 $2,404.00 $2,871.00 $10,512.00
Operating income or EBIT $60,024.00 $24,171.00 $23,359.00 $59,212.00
Interest expenses $1,456.00 $276.00 $525.00 $1,705.00
Book value of equity $128,249.00 $132,390.00
Book value of debt $87,032.00 $87,549.00
Do you have operating lease commitments?
Cash and cross holdings $237,585.00 $245,090.00
Non-operating assets $0.00 $0.00
Minority interests $0.00 $0.00
Number of shares outstanding =
Current stock price =
Effective tax rate = 25.88% 26.18% 26.01%
Marginal tax rate =
Lease commitments
Year 1 $929.00 NA
Year 2 $919.00 NA
Year 3 $915.00 NA
Year 4 $889.00 Copy into operating NA
Year 5 $836.00 lease worksheet NA
Beyond year 5 $3,139.00 NA

Current year's lease expense $ 939.00

$75,872.00
$2,404.00
$24,171.00
$276.00
ailing 12 month
 4500

4000

3500

3000
Number of Subscribers (in millions)

2500

2000

1500

1000

500

0
2015 2016 2017

Premium Subscribers Free Subscribers Total Revenues

 4000

3500

3000

2500
Revenues (in millions of Euros)

2000

1500

1000

500

0 7.06 6 5.24
2015 2016 2017
 4500

4000

Revenues and Costs (in millions of Euros) 3500

3000

2500

2000

1500

1000

500

0
2015 2016 2017
 2015 2016 2017 2027 (% targets)
Subscription € 1,744.00 € 2,657.00 € 3,674.00
Ad € 196.00 € 295.00 € 416.00
Total Revenue € 1,940.00 € 2,952.00 € 4,090.00 € 22,157.15
Subscription/ Total 89.90% 90.01% 89.83%
Cost of Revenue € 1,714.00 € 2,551.00 € 3,241.00 € 15,510.00
Streaming Cost as % of Re 88.35% 86.42% 79.24% 70.00%
R&D 136 207 396 € 1,329.43
Sales & Marketing 219 368 567 € 1,107.86
G&A 106 175 274 € 1,336.18
R&D as % of Sales 7.01% 7.01% 9.68% 6.00%
Marketing Cost as % of Sal 11.29% 12.47% 13.86% 5.00%
G&A Cost as % of Sales 5.46% 5.93% 6.70% 6.03%
Operating Income € (235.00) € (349.00) € (388.00) € 2,873.68
Operating Margin -12.11% -11.82% -9.49% 12.97%

2015 2016 2017 2027 (% targets)

Premium Subscribers 28 48 71
Free Subscribers 63 75 88
Total Subscribers 91 123 159
Percent of Premiium 30.77% 39.02% 44.65%
Premium Revenues € 1,744 € 2,657 € 3,674
Ad Revenues € 196 € 295 € 416
Total Revenues € 1,940.00 € 2,952.00 € 4,090.00
Premium ARPU € 7.06 € 6.00 € 5.24

Year 2015 2016 2017

Revenues € 1,940.00 € 2,952.00 € 4,090.00
Content Cost € 1,714.00 € 2,551.00 € 3,241.00
R&D € 136.00 € 207.00 € 396.00
Sales & Marketing € 219.00 € 368.00 € 567.00
G&A € 106.00 € 175.00 € 274.00
Operating Income (loss) € (235.00) € (349.00) € (388.00)
R&D as % of Sales 7.01% 7.01% 9.68%
Marketing Cost as % of Sal 11.29% 12.47% 13.86%
G&A Cost as % of Sales 5.46% 5.93% 6.70%
Operating Margin -12.11% -11.82% -9.49%
Yes/NoBook or Market VERP choices Cost of debSynthetic rBeta
Yes B Will input Direct inpu 1 Direct input
No V Country of incorporSynthetic r 2 Single Business(US)
Operating countrie Actual rating Single Business(Global)
Operating regions Multibusiness(US)
Multibusiness(Global)