Copyright 2017.

The Warren Buffett Spreadsheet

Download my full Excel stock valuation spreadsheet that includes 8 valuation models in one spreadshee
A spreadsheet that lets you analyze the price and quality of stocks in a fast and simple way

Yellow= Manual input

Green= Change number?

Book value growth and dividend valuation

Stock Ticker BBBY
Date of analysis
Current Stock Price 20.12
Required margin of safety % 45%
Annual Dividend 0.53
Dicount Rate 10y fed note % 2.26%
Shares oustanding 140
Beginning book value 9.89
Current Year Book Value 19.00
Total Equity/Shareholder Equity 2722
Treasury stock 10399
Future Book Value 49 Change?
Book value growth rate adjusted for buybacks 10.0 % 10%
Book value growth rate without adjustments 7.5 %
Book value adjusted for share buybacks 93.7
Intrinsic Value 44

Margin of safety 54%

Annual Expected return 8%
Buyprice 24
ls in one spreadsheet
Copyright 2017. The Warren Buffett Spreadsheet

Download my full Excel stock valuation spreadsheet that includes 8 valuation models in one spreadshee
A spreadsheet that lets you analyze the price and quality of stocks in a fast and simple way

Yellow= Manual input

Green= Change number?

Book value growth and dividend valuation

Stock Ticker MCK
Date of analysis
Current Stock Price 145.00
Required margin of safety % 30%
Annual Dividend 1.18
Dicount Rate 10y fed note % 2.26%
Shares oustanding 210
Beginning book value 21.2
Current Year Book Value 53.45
Total Equity/Shareholder Equity 11303
Treasury stock 6658
Future Book Value 252 Change?
Book value growth rate adjusted for buybacks 16.8 %
Book value growth rate without adjustments 10.8 %
Book value adjusted for share buybacks 85.5
Intrinsic Value 212

Margin of safety 32%

Annual Expected return 4%
Buyprice 148
els in one spreadsheet