Thursday, May 28, 2009

Intrinsic value for RTP (RTP) 2008

Input......
CurrentYear:2008
YearsToBackLooking:7
YearsToForwardLooking:10
SafetyMargin:0.5
52WeeksHigh:499.79
52WeeksLow:59.20
ExpectedROI:0.15
EPSHistory(YearsToBackLooking yrs):32.11,23.15,22.22,14.53,6.44,4.38,4.44
AvgPriceHistory(YearsToBackLooking yrs):271.0,298.85,218.62,146.88,99.58,90.50,77.44
DividendHistory(YearsToBackLooking yrs):6.08,4.64,6.0,3.34,2.64,2.42,2.74

Output......
Average EPS annual growth rate:44.51937%
Average Price/Eearning Ratio:13.55185
Average dividend: $3.98
Average dividend payout: 35.27491%
Forecasted price in year 2018: $17294.16
future value in year 2018: $18279.87
intrinsic value: $4518.505
safe price by intrinsic value: $2259.252
safe price by yearly high yearly low: $279.495

No comments: