Foot Locker / Hist.Data / Zero Real Growth

Present Value of Stock using Terminal Values (Model PV‑STK‑TV)

@SimSim June 10, 2024

This model simulates the Present Value (PV) of a company to long-term shareholders, where the excess cash and all future earnings are assumed to be paid out as dividends. The model also simulates the Net Present Value (NPV) and NPV Ratio.

This model does NOT simulate future share-prices. Instead the simulated earnings for the final year are assumed to grow forever so they are used to calculate Terminal Values. If you want to simulate future share-prices, then you should use another model instead.

Docs Related Models

Title

Keywords

Remove Outliers

Comment

Current Share-Price

Current Shares

Currency

Excess Cash

Show Per-Share

Terminal Growth

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

0% ; 15%
2% ; 60%
4% ; 25%

Interpolate

Discount Rate

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

-6.31% ; 0%
-6% ; 0.0834%
-5.7% ; 0.131%
-5.39% ; 0.191%
-5.09% ; 0.259%
-4.786% ; 0.33%
-4.481% ; 0.395%
-4.176% ; 0.444%
-3.872% ; 0.469%
-3.567% ; 0.469%
-3.263% ; 0.451%
-2.958% ; 0.428%
-2.653% ; 0.414%
-2.349% ; 0.415%
-2.044% ; 0.433%
-1.739% ; 0.466%
-1.435% ; 0.515%
-1.13% ; 0.586%
-0.825% ; 0.685%
-0.521% ; 0.811%
-0.216% ; 0.954%
0.088% ; 1.09%
0.393% ; 1.21%
0.698% ; 1.3%
1.002% ; 1.36%
1.307% ; 1.4%
1.612% ; 1.45%
1.916% ; 1.52%
2.221% ; 1.62%
2.526% ; 1.73%
2.83% ; 1.85%
3.135% ; 1.93%
3.439% ; 1.95%
3.744% ; 1.89%
4.049% ; 1.77%
4.353% ; 1.62%
4.658% ; 1.47%
4.963% ; 1.34%
5.267% ; 1.24%
5.572% ; 1.17%
5.877% ; 1.1%
6.181% ; 1.04%
6.486% ; 0.99%
6.79% ; 0.936%
7.095% ; 0.881%
7.4% ; 0.826%
7.704% ; 0.778%
8.009% ; 0.744%
8.314% ; 0.73%
8.618% ; 0.741%
8.923% ; 0.783%
9.227% ; 0.857%
9.532% ; 0.96%
9.837% ; 1.08%
10.14% ; 1.2%
10.45% ; 1.31%
10.75% ; 1.39%
11.06% ; 1.47%
11.36% ; 1.57%
11.66% ; 1.71%
11.97% ; 1.88%
12.27% ; 2.07%
12.58% ; 2.23%
12.88% ; 2.33%
13.19% ; 2.35%
13.49% ; 2.29%
13.8% ; 2.18%
14.1% ; 2.05%
14.41% ; 1.91%
14.71% ; 1.77%
15.02% ; 1.64%
15.32% ; 1.52%
15.62% ; 1.4%
15.93% ; 1.29%
16.23% ; 1.18%
16.54% ; 1.07%
16.84% ; 0.971%
17.15% ; 0.874%
17.45% ; 0.781%
17.76% ; 0.694%
18.06% ; 0.613%
18.37% ; 0.542%
18.67% ; 0.483%
18.98% ; 0.442%
19.28% ; 0.421%
19.59% ; 0.422%
19.89% ; 0.445%
20.19% ; 0.485%
20.5% ; 0.535%
20.8% ; 0.584%
21.11% ; 0.621%
21.41% ; 0.632%
21.72% ; 0.603%
22.02% ; 0.534%
22.33% ; 0.436%
22.63% ; 0.326%
22.94% ; 0.224%
23.24% ; 0.141%
23.55% ; 0.0807%
23.85% ; 0%

Interpolate

Tax-Rate Dividends

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

0% ; 20%
25% ; 65%
40% ; 15%

Interpolate

You can allow others to view, run and copy a simulation. Only the author can save. Data in this tab is not visible to others.

Level

Handles

E-mails

E-mail Domains

This model is a BETA-version!

It may not be fully tested and its features may change in the future.
If you have great ideas for improving this model then please contact us.

Tweak Dist