Foot Locker / Hist.Data / Zero Real Growth

This model has changed since the simulation was last run. Please check all input-values are correct, because new input-fields may have been added with default values.

Foot Locker / Hist.Data / Zero Real Growth (FL)

Present Value of Stock using P/S Ratios (Model PV‑STK‑PS)

@SimSim 53 days ago

Current Share-Price

Current Shares

Excess Cash or Debt

Currency

Discount Rate

General

Interpolate

-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%

Tax-Rate Dividends

Constant

Tax-Rate Cap-Gains

Constant

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.

Help!

Tweak Dist