Author: Giacomo Mondonico

GoDaddy Stock Analysis

Dollar Tree Stock Analysis

Dollar General Corporation 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): 7.09% Earnings growth in the last 10 years (CAGR): -0.35% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 5.04% Future Assumptions End…

Deckers Outdoor Corporation 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): 2.5% Historical Data Revenue growth in the last 10 years (CAGR): 12.79% Earnings growth in the last 10 years (CAGR): 22.96% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 35.90% Future Assumptions…

Cardinal Health, Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 3.92% 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): 8.5% Historical Data Revenue growth in the last 10 years (CAGR): 6.27% Earnings growth in the last 10 years (CAGR): 0.90% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 3.91% Future Assumptions End of Year…

CF Industries Holdings 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): 3.5% Historical Data Revenue growth in the last 10 years (CAGR): 4.64% Earnings growth in the last 10 years (CAGR): 5.70% Unlevered Free Cash Flow growth in the last 10 years (CAGR): / (from -$1,218B to $1.462B) Future…

Charter Communications 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): 7.5% Historical Data Revenue growth in the last 10 years (CAGR): 2.88% Earnings growth in the last 10 years (CAGR): 3.54% Unlevered Free Cash Flow growth in the last 10 years (CAGR): -4.09% Future Assumptions End of…

Akamai Technologies DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 3.92% 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): 4.5% Historical Data Revenue growth in the last 10 years (CAGR): 6.08% Earnings growth in the last 10 years (CAGR): 4.62% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 8.62% Future Assumptions End of Year…

Automatic Data Processing DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 3.92% 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): 4% Historical Data Revenue growth in the last 10 years (CAGR): 5.62% Earnings growth in the last 10 years (CAGR): 10.58% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 13.94% Future Assumptions End of…

Abbvie DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 3.92% 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): 8.5% Historical Data Revenue growth in the last 10 years (CAGR): 8.12% Earnings growth in the last 10 years (CAGR): -3.37% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 11.33% Future Assumptions End of Year FCF growth:…