Author: Giacomo Mondonico

Snap-On Incorporated 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% Historical Data Revenue growth in the last 10 years (CAGR): 3.10% Earnings growth in the last 10 years (CAGR): 8.11% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 5.61% Future Assumptions End of Year…

Stryker Corporation 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% Historical Data Revenue growth in the last 10 years (CAGR): 7.74% Earnings growth in the last 10 years (CAGR): 7.60% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 21.39% Future Assumptions End of Year…

Viatris 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): 5% Historical Data Revenue growth in the last 10 years (CAGR): 2.70% Earnings growth in the last 10 years (CAGR): / (from $847M to -$3.691B) Unlevered Free Cash Flow growth in the last 10 years (CAGR): 8.76% Future Assumptions End of…

W. W. Grainger 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% Historical Data Revenue growth in the last 10 years (CAGR): 6.43% Earnings growth in the last 10 years (CAGR): 9.52% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 6.27% Future Assumptions End of Year FCF…

Yum! Brands 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): 6% Historical Data Revenue growth in the last 10 years (CAGR): 3.18% Earnings growth in the last 10 years (CAGR): 1.48% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 11.61% Future Assumptions End of Year FCF…

Restaurant Brands International 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): 7.90% Earnings growth in the last 10 years (CAGR): 10.53% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 2.52% Future Assumptions…

Masco Corporation 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): 4.33% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 6.5% Historical Data Revenue growth in the last 10 years (CAGR): 3.35% Earnings growth in the last 10 years (CAGR): 8.76% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 3.50% Future Assumptions End of Year FCF…

Ecolab 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): 1.63% Earnings growth in the last 10 years (CAGR): 7.74% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 3.03% Future Assumptions End of Year FCF growth: 4%…

Dover Corporation 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): 4.62% 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): 1.6% Earnings growth in the last 10 years (CAGR): 11.98% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 0.66% Future Assumptions End of Year FCF…

Darden Restaurants DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.131% 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): 1% Historical Data Revenue growth in the last 10 years (CAGR): 5.15% Earnings growth in the last 10 years (CAGR): 10.84% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 6.71% Future Assumptions End of Year…