The Apple iPhone idis 619 Capstone Assignment By



Download 7.3 Mb.
Page17/53
Date20.10.2016
Size7.3 Mb.
#5075
1   ...   13   14   15   16   17   18   19   20   ...   53



Estimated Price/Share=$102.47

 

 

 

 

 

 

 

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 =

$102.47

 

1.000000

 

 

 

 

 

  1. Apple does not introduce the iPhone

Segment




2007

2008

2009

2010

2011

2012

2013

2014

2015

iPod

Unit Growth

68%

50%

40%

35%

25%
















Revenue Growth

61%

48%

38%

33%

28%

2%

2%

2%

2%




Revenues

12358.36

18290.37

25240.71

33570.15

42969.79

43829.19

44705.77

45599.89

46511.89

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

Total Sales Growth Projections

Revenues

28174.12

43941.23

66576.64

100536.1

152536

191576

232534

259584.4

290419.1




Revenue Growth

45.86653

55.96308

51.51294

51.0081

51.72258

25.59395

21.3795

11.63289

11.87849


Download 7.3 Mb.

Share with your friends:
1   ...   13   14   15   16   17   18   19   20   ...   53




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

    Main page