Sales: $20 billion
EBIT: $4.6 billion
NI: $3.4 billion
Cash from Ops: $4 billion
FCF: $2.4 billion
Net Cash: $2.7 billion
Ok, you don’t know enough about the past performance. Check the table below for 3, 5 and 7 year growth rate…
|CAGR Growth Rates||3 year||5 year||7 year|
|Tangible Book value||26||29||22|
|Cash from Ops||36||93||81|
You want your profitability metrics …here you go.
|Gross Margin %||55.2||54.6||51.3||46.1||44.0||44.3|
|EBIT Margin %||29.9||26.6||28.8||24.6||23.5||23.3|
|NI Margin %||18.1||20.8||21.5||17.1||16.4||17.1|
|FCF Margin %||-1.4%||15.8%||20.4%||5.6%||13.5%||14.9%|
I have not provided small facts like the name of the company, its industry, its competitors, its products, its location, its management etc. I understand that without this information it is impossible to value the company in reality. But, I just want to see based on numbers alone ( I think I provided a lot of numbers) what kind of Market Cap you guys come up for this company. Its just a fun exercise.
I look forward to your answers.