*
GILD, Gilead Sciences, Inc. [Edit or Delete]
Executive Summary
Economic Value Added Analysis
Effective Date: Dec 7th 2009
Strategic Score 90%
Financial ratio analysis is used to assign a Strategic Score for a company. The ratio analysis is based on 4 segments: Liquidity, Debt, Profitability and Cash Flow ratios.
Return Spread 23.0%
Economic profit can be calculated in percentage form, usually expressed as a ‘return spread’. The return spread is simply the ROIC minus the WACC in percentage. When this return spread is positive, it means the company is generating surplus returns above the cost of capital and that translates into higher intrinsic value
Investment Return 6.8%
The Return on Investment is based on an estimated 5 year projection if the stock was purchased at today's price. This return is expressed in CAGR % for this 5 year period. The estimation takes into account, the current level of EPS, the analysts estimated 5 year growth rate for the company, discounted against the company's current WACC.
Rating A Strong Buy
Company Rating is established by combining its Overall Strategic Score and its Return Spread. Ratings can range from A to D
A: Strong Buy, B: Potential Buy, C: Hold, D: Sell. Ratings are complied on a regular basis following Company Quarterly results.
Optimal Price $36.22
The Optimal Purchase Price of the company is based on analysts 5 yr estimated growth rates and company current WACC, but solved against a 10% CAGR. The price shown indicates the purchase price of the investment if it was to yield a 5 year 10% CAGR based on it's estimated growth rates discounted against its current WACC.
EVA Base Value 37.96
The EVA base value corresponds to the current Economic Profit, or EVA discounted in perpetuity against company WACC. This value can be referred to as implied MVA, market value added. The total MVA is added back into the current Investment Capital (Total assets minus Non-interest-bearing current liabilities). Expressed by the following formula: EVA base value= Implied MVA + Investment Capital divided by Outstanding shares

No comments:
Post a Comment