The Apple iPhone idis 619 Capstone Assignment By



Download 7.3 Mb.
Page25/53
Date20.10.2016
Size7.3 Mb.
#5075
1   ...   21   22   23   24   25   26   27   28   ...   53



Estimated Price/Share=$33.38

 

 

 

 

 

 

 

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 =

$33.38

 

1.000000

 

 

 

 

 

  1. Apple introduces the iPhone but it gets commoditized

Segment




2007

2008

2009

2010

2011

2012

2013

2014

2015

iPhone

mkt share

0.30%

1%

1.50%

2%

3%

5%

6%

6.50%

7%




revenue(in millions)

1677

1495

2093

1495

2990

5980

2990

1495

1495




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

150%

180%

110%

90%

80%

40%

30%

15%

15%




Revenues

4712.5

13195

27709.5

52648.05

94766.49

132673.1

172475

198346.3

228098.2

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

8000000

15000000

20000000

30000000

50000000

60000000

65000000

70000000




Revenues

13.5

36

67.5

90

135

225

270

292.5

315

Total Sales Growth Projections

Revenues

29864.62

46213.73

71473.28

107718.6

164784.1

207086.6

245285.7

271053.4

302104.3




Revenue Growth

54.62%

54.74%

54.66%

50.71%

52.98%

25.67%

18.45%

10.51%

11.46%


Download 7.3 Mb.

Share with your friends:
1   ...   21   22   23   24   25   26   27   28   ...   53




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

    Main page