The Apple iPhone idis 619 Capstone Assignment By



Download 7.3 Mb.
Page21/53
Date20.10.2016
Size7.3 Mb.
#5075
1   ...   17   18   19   20   21   22   23   24   ...   53



Estimated Price/Share=$317.81

 

 

 

 

 

 

 

Company Name:

APPLE COMPUTER INC

 

 

 

 

 

 

 

Required Valuation Parameters (to compute value of common equity):

 

 

 

 

 

Enter Cost of Equity Capital:

----------------------------------------------------------------------------->

15.48%

 

Enter Value of Contingent Claims on Common Equity ($000):

---------------------------->

11,506,945

 

Enter Date of Valuation:

-------------------------------------------- -------------------------------->

3/10/2007

 

Enter Dilution Factor for Splits Occurring Since Latest Fiscal Year End:

------------>

1.00

Optional Valuation Parameters (to compute value to all investors):

 

 

 

 

Enter Cost of Debt: ---------------------------------------------------------------------------------------------->

 

0.00%

 

Enter Cost of Preferred Stock: ----------------------------------------------------------------------------->

 

0.00%

Implied Cost of Equity Calculator

 

 

 

 

 

This calculator solves for the cost of equity capital that generates a given price/share.

 

 

To use the calculator, enter a price, hit return and click the 'Calculate' button.

 

 

 

Price/Share =

$317.81

 

1.000000

 

 

 

 

 

  1. Apple introduces the iPhone and it doesn’t live up to the hype created

Segment




2007

2008

2009

2010

2011

2012

2013

2014

2015

iPhone

mkt share

0.30%

0.40%

0.50%

0.60%

0.70%

1.00%

1.20%

1.35%

1.50%




revenue(in millions)

1677

559

559

559

559

1677

1118

838.5

838.5




revenue growth




























iPod

Unit Growth

60%

58%

50%

47%

40%
















Revenue Growth

61%

54%

47%

40%

33%

2%

2%

2%

2%




Revenues

12358.36

19031.87

27976.86

39167.6

52092.9

53134.76

54197.46

55281.41

56387.04

Computers

Revenue Growth

15%

12%

9%

5%

4%

2%

2%

2%

1%




Revenues

8481.25

9499

10353.91

10871.61

11306.47

11532.6

11763.25

11998.52

12118.5

Other Music Related Products and Services

Revenue Growth

110%

100%

90%

60%

30%

30%

30%

15%

15%




Revenues

3958.5

7917

15042.3

24067.68

31287.98

40674.38

52876.69

60808.2

69929.43

Peripherals and Other Hardware

Revenue Growth

0%

0%

0%

0%

0%

0%

0%

0%

0%




Revenues

1100

1100

1100

1100

1100

1100

1100

1100

1100

Software Service and Other Sales

Revenue Growth

19%

22%

17%

8%

2%

2%

2%

2%

2%




Revenues

1522.01

1856.852

2172.517

2346.318

2393.245

2441.11

2489.932

2539.731

2590.525

Revenues from Cingular in terms of subscription

Unit Sales

3000000

4000000

5000000

6000000

7000000

10000000

12000000

13500000

15000000




Revenues

13.5

18

22.5

27

31.5

45

54

60.75

67.5

Total Sales Growth Projections

Revenues

29110.62

39981.73

57227.08

78139.2

98771.1

110604.9

123599.3

132627.1

143031.5




Revenue Growth

50.72%

37.34%

43.13%

36.54%

26.40%

11.98%

11.75%

7.30%

7.84%


Download 7.3 Mb.

Share with your friends:
1   ...   17   18   19   20   21   22   23   24   ...   53




The database is protected by copyright ©ininet.org 2024
send message

    Main page