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.

Please wait a few seconds ...

Help!

Name: Foot Locker / Hist.Data / Zero Real Growth
Availability: InStock
Author: @Magnus

This model simulates the gain/loss to long-term shareholders from making a single share buyback, compared to making a dividend payout for the same amount of money. All future earnings are assumed to be paid out as dividends.

Share-prices are NOT simulated. 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 instead, then you should use another model.

The capital gains tax is irrelevant because this model does not simulate future share-prices. And the dividend tax is also ignored, because it cancels out in the valuation formulas.

Docs Related Models

This plot shows the Return on Intrinsic Value (ROIV), when making a share buyback for at the current share-price of .

ROIV is invalid when the intrinsic value is zero or negative. ROB also works in those cases.

The red box at the bottom shows the probability of loss, if a share buyback is made now at the current share-price of .

This plot shows the Return on Buyback (ROB), when making a share buyback for at the current share-price of .

The red box at the bottom shows the probability of loss, if a share buyback is made now at the current share-price of .

This plot shows how different share-prices at the time of the share buyback, would impact the Return on Intrinsic Value (ROIV), when making a share buyback for .

ROIV is invalid when the intrinsic value is zero or negative. ROB also works in those cases.

The x-axis shows a range of share-prices around the current share-price of , which is marked as a dashed blue line.

The red box at the bottom shows the probability of loss, if a share buyback is made now at the current share-price of .

This plot shows how different share-prices at the time of the share buyback, would impact the Return on Buyback (ROB), when making a share buyback for .

The x-axis shows a range of share-prices around the current share-price of , which is marked as a dashed blue line.

The red box at the bottom shows the probability of loss, if a share buyback is made now at the current share-price of .

This plot shows the probability distributions for the Earnings in future years.

These plots show probability distributions for the simulations.

Title

Stock Symbol

Keywords

Remove Outliers

Handles

E-mail Domains

E-mails

You can allow others to view, run and copy a simulation. Only the author can save. The data in this tab is only visible to the author.

Comment

Foot Locker / Hist.Data / Zero Real Growth

Stock Buyback Valuation using Terminal Growth (Model STK‑BUY‑TG)

@Magnus 8 months ago

Help
Comment
Settings
Copy
Paste
Restore

EBITDA
FCF
Net Income

Current Share-Price

Current Shares

Currency

Buyback Amount

Buyback Tax-Rate

Excess Cash

Borrow Amount

Interest Rate Borrow

Earnings - Year 1

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

-211.66m ; 0%
-198.64m ; 0.1966%
-185.62m ; 0.2745%
-172.6m ; 0.349%
-159.58m ; 0.4282%
-146.56m ; 0.5143%
-133.54m ; 0.5845%
-120.52m ; 0.6057%
-107.5m ; 0.5653%
-94.476m ; 0.4765%
-81.456m ; 0.3614%
-68.436m ; 0.2418%
-55.416m ; 0.1388%
-42.396m ; 0.06796%
-29.376m ; 0.03356%
-16.356m ; 0.03387%
-3.3359m ; 0.07114%
9.684m ; 0.1524%
22.704m ; 0.2778%
35.724m ; 0.4304%
48.744m ; 0.5824%
61.764m ; 0.7141%
74.784m ; 0.8264%
87.804m ; 0.9317%
100.82m ; 1.034%
113.84m ; 1.111%
126.86m ; 1.124%
139.88m ; 1.044%
152.9m ; 0.8865%
165.92m ; 0.7104%
178.94m ; 0.5861%
191.96m ; 0.558%
204.98m ; 0.6354%
218m ; 0.7972%
231.02m ; 0.9943%
244.04m ; 1.164%
257.06m ; 1.265%
270.08m ; 1.312%
283.1m ; 1.354%
296.12m ; 1.431%
309.14m ; 1.553%
322.16m ; 1.721%
335.18m ; 1.937%
348.2m ; 2.187%
361.22m ; 2.428%
374.24m ; 2.596%
387.26m ; 2.638%
400.28m ; 2.53%
413.3m ; 2.29%
426.32m ; 1.993%
439.34m ; 1.756%
452.36m ; 1.665%
465.38m ; 1.709%
478.4m ; 1.788%
491.42m ; 1.817%
504.44m ; 1.82%
517.46m ; 1.907%
530.48m ; 2.155%
543.5m ; 2.524%
556.52m ; 2.871%
569.54m ; 3.064%
582.56m ; 3.064%
595.58m ; 2.932%
608.6m ; 2.764%
621.62m ; 2.606%
634.64m ; 2.432%
647.66m ; 2.184%
660.68m ; 1.844%
673.7m ; 1.463%
686.72m ; 1.13%
699.74m ; 0.9059%
712.76m ; 0.7909%
725.78m ; 0.7408%
738.8m ; 0.7014%
751.82m ; 0.6391%
764.84m ; 0.5527%
777.86m ; 0.4622%
790.88m ; 0.3872%
803.9m ; 0.3332%
816.92m ; 0.297%
829.94m ; 0.2774%
842.96m ; 0.2786%
855.98m ; 0.2995%
869m ; 0.3278%
882.02m ; 0.3442%
895.04m ; 0.3343%
908.06m ; 0.2953%
921.08m ; 0.2365%
934.1m ; 0.1745%
947.12m ; 0.1264%
960.14m ; 0.103%
973.16m ; 0.1053%
986.18m ; 0.127%
999.2m ; 0.1575%
1.0122b ; 0.1831%
1.0252b ; 0.1905%
1.0383b ; 0.1726%
1.0513b ; 0.134%
1.0643b ; 0.08824%
1.0773b ; 0%

Earnings - Year 2

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 3

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 4

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 5

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 6

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 7

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 8

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 9

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Earnings - Year 10

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Terminal Growth

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

General

Interpolate

Discount Rate

Copy
Paste
Restore
Tweak
Smooth

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

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%

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.

Copy
Paste

Copy
Paste

Restore

Copy
Paste

Restore
Tweak
Smooth

Copy
Paste

Restore
Tweak
Smooth

Push Left
Push Right

Tweak Dist

Multiply

Add

Min

Max

Digits

Smooth

Legal Terms for SimSim.Run • Raw Stock-Data by Sharadar