Copyright 2017.

The Warren Buffett Spreadsheet

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

Company ticker MCK

Manual input next to yellow cells

Data for input can be found at gurufocus.com

EV to EBIT Valuation Spreadsheet

Year: 1 2
Revenue past 5 years 137392 179045
Operating margin past 5 years 2% 2%
EV/EBIT high past 10 years 22.1
EV/EBIT Median past 10 years 11.3
EV/EBIT low past 10 years 4.9
Cash (TTM) 2563
Current portion of long term debt 1240
Long term debt 7305
Shares Outstanding 208.47
Current stock price 135
Desired Margin of safety 35%

EBIT Valuation Conservative Normal

Normalized revenue 181562 181562
Normalized operating margin 2.4 % 2.4 %
Normalized operating income 4377 4377
EV/EBIT 4.9 11.3
Estimate Value of Operating Segment 21448 49462
Cash (TTM) 2563 2563
Total value of businnes + cash 24011 52025
Less total debt 8545 8545
Estimated fair value of equity 15466 43480
Shares outstanding 208 208
Current price 135.00 135.00
Intrinsic value per share 74 209
Margin of safety -82% 35%
Desired margin of safety 35% 35%
Annual rate of return -6% 4%
Buyprice 48 136
uation models in one spreadsheet
fast and simple way

3 4 5
190884 198533 201955
2% 4% 3%

Agressive
181562
2.4 %
4377
22.1
96735
2563
99298
8545
90753
208
135.00
435
69%
35%
12%
283