- This plot shows the Return on Intrinsic Value (ROIV) for the current shareholders, when making a share issuance for at the current share-price of .
- ROIV is invalid when the intrinsic value is zero or negative. ROIS also works in those cases.
- The red box at the bottom shows the probability of loss, when the current share-price is .
- This plot shows the Return on Issuance (ROIS) for the current shareholders, when making a share issuance for at the current share-price of .
- The red box at the bottom shows the probability of loss, when the current share-price is .
- This plot shows the Return on Issuance (ROIS) for the buyer of the new shares, when making a share issuance for at the current share-price of .
- The red box at the bottom shows the probability of loss, when the current share-price is .
- This plot shows how different share-prices at the time of the share issuance, would impact the Return on Intrinsic Value (ROIV) for the current shareholders, when making a share issuance for .
- ROIV is invalid when the intrinsic value is zero or negative. ROIS 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 y-axis shows the Return on Intrinsic Value (ROIV) for the current shareholders.
- The red box at the bottom shows the probability of loss, if the share issuance is made at the current share-price of .
- This plot shows how different share-prices at the time of the share issuance, would impact the Return on Issuance (ROIS) for the current shareholders, when making a share issuance 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 y-axis shows the Return on Issuance (ROIS) for the current shareholders.
- The red box at the bottom shows the probability of loss, if the share issuance is made at the current share-price of .
- This plot shows how different share-prices at the time of the share issuance, would impact the Return on Issuance (ROIS) for the buyer of the new shares, when making a share issuance 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 y-axis shows the Return on Issuance (ROIS) for the buyer of the new shares.
- The red box at the bottom shows the probability of loss, if the share issuance is made at the current share-price of .
- This plot shows the probability distribution for the Intrinsic Value of company A to its current shareholders before the share issuance.
- The current Market-Cap () is shown as a dashed blue line in the plot, so you can easily see how it compares to the Intrinsic Value.
Ulta Beauty / High Earnings Growth 5Y
Share Issuance for Cash Payment (Model SI‑CASH)
@SimSim October 22, 2024
This model simulates the gain/loss to current and new shareholders, when a company makes a new share issuance in exchange for a cash payment.
Whether the share issuance results in a gain or loss to the current and new shareholders, depends on whether the shares are mispriced. This is only a "zero-sum game" when the fees are zero.
You should NOT adjust the intrinsic value for tax on dividends and capital gains, because that would distort the calculations. You also cannot specify the dividend tax in this model, because it cancels out in the formulas.
Intrinsic Value A
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.
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.
If you have great ideas for improving this model then please contact us.