Author: Giacomo Mondonico

Mettler-Toledo International 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): 7.5% Historical Data Revenue growth in the last 10 years (CAGR): 4.49% Earnings growth in the last 10 years (CAGR): 9.36% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 7.97% Future Assumptions…

The Campbell’s Company DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.06% 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% Last 2 years Beta: 1.21 Historical Data Revenue growth in the last 10 years (CAGR): 5.63% Earnings growth in the last 10 years (CAGR): 0.67% Unlevered Free Cash Flow growth in the last 10 years (CAGR): -1.17%…

Church & Dwight DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.08% 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): 5.17% Earnings growth in the last 10 years (CAGR): 4.85% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 7.43% Future Assumptions End of Year FCF…

Colgate-Palmolive Company DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.08% 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): 3.45% Earnings growth in the last 10 years (CAGR): -1.34% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 1.72% Future Assumptions End of…

CDW Corporation DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.08% 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% Last 2 years beta: 1.21 Historical Data Revenue growth in the last 10 years (CAGR): 4.12% Earnings growth in the last 10 years (CAGR): 9.64% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 0.54% Future…

Comfort Systems USA, Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.08% 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% Last 2 years Beta: 2.08 Historical Data Revenue growth in the last 10 years (CAGR): 18.66% Earnings growth in the last 10 years (CAGR): 26.60% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 26.43%…

The Boston Beer Company DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.13% 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): 11.17% Earnings growth in the last 10 years (CAGR): -4.87% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 7.19% Future Assumptions End of…

Rollins, Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.13% 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): 9.22% Earnings growth in the last 10 years (CAGR): 11.86% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 9.46% Future Assumptions End of Year FCF…

Roper Technologies DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.18% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33% 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): 6.98% Earnings growth in the last 10 years (CAGR): 8.24% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 8.61% Future Assumptions End of Year…

Skyworks Solutions DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.13% 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% Last 2 Years Beta: 1.54 Historical Data Revenue growth in the last 10 years (CAGR): 0.69% Earnings growth in the last 10 years (CAGR): -7.09% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 7.29% Future…