Author: Giacomo Mondonico

Jabil Inc DCF Stock Analysis. Buy or Sell?

Jabil Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5% Last 24 Months Beta: 1.54 Historical Data Revenue growth in the last 10 years (CAGR): 3.81% Earnings growth in the last 10 years (CAGR): 9.97% Unlevered Free Cash Flow growth in the last 10 years (CAGR):14.56% Future…

J.B. Hunt Transport Services, Inc. DCF Stock Analysis. Buy or Sell?

J.B. Hunt Transport Services, Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3% Historical Data Revenue growth in the last 10 years (CAGR): 4.23% Earnings growth in the last 10 years (CAGR): 3.31% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 17.62% Future Assumptions…

Hasbro Inc. DCF Stock Analysis. Buy or Sell?

Hasbro Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 3.95% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5.5% Historical Data Revenue growth in the last 10 years (CAGR): 0.33% Earnings growth in the last 10 years (CAGR): / (from $551.4M to -$322.4M) Unlevered Free Cash Flow growth in the last 10 years (CAGR): -3.49% Future…