4. V/A’ Driven Intrinsic Valuation
Net Assets Prime 1,609
Expected V/A' 8.1
ROA' (t+5) 38.0%
Required Rate of Return 6.0%
Growth Rate (5 year CAGR) 8.5%
Implied Enterprise Value 13,092
Less Total Debt and Other Claims 979
Less Minority Interest 0
Plus Non-Operating EV (excess cash) 19
Equity value 12,131
Share count 66
Per share equity value 184.59
10/23/2014 Price per share
143.50
Upside/Downside
29%