The Apple iPhone idis 619 Capstone Assignment By



Download 7.3 Mb.
Page19/53
Date20.10.2016
Size7.3 Mb.
#5075
1   ...   15   16   17   18   19   20   21   22   ...   53



Estimated Price/Share=$34.63

 

 

 

 

 

 

 

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 =

$34.63

 

1.000000

 

 

 

 

 

  1. Apple introduces the iPhone and it is an exceptional success

Segment




2007

2008

2009

2010

2011

2012

2013

2014

2015

iPhone

mkt share

0.70%

2%

4.00%

6%

8%

10%

11%

12.00%

14%




revenue(in millions)

3913

7267

11180

11180

11180

11180

5590

5590

11180




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

160%

200%

180%

150%

120%

80%

40%

30%

15%




Revenues

4901

14703

41168.4

102921

226426.2

407567.2

570594

741772.2

853038.1

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

7000000

20000000

40000000

60000000

80000000

1E+08

1.1E+08

1.2E+08

1.4E+08




Revenues

31.5

90

180

270

360

450

495

540

630

Total Sales Growth Projections

Revenues

32307.12

53547.73

94131.68

167856.5

304858.8

487405.6

646229.7

818821.9

937044.1




Revenue Growth

67.26%

65.75%

75.79%

78.32%

81.62%

59.88%

32.59%

26.71%

14.44%


Download 7.3 Mb.

Share with your friends:
1   ...   15   16   17   18   19   20   21   22   ...   53




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

    Main page