INTRINSIC VALUE ESTIMATE
(See calculations below)
Intrinsic Value Calculation
Year Forecast FCF Present value
Year 1 55 50
Year 2 60.5 55
Year 3 66.55 60.5
Year 4 73.21 66.55
Year 5 80.53 73.21
Year 6 84.55 76.87
Year 7 88.78 80.71
Year 8 93.22 84.74
Year 9 97.88 88.98
Year 10 102.77 93.43
Terminal value 1027.73 934.3
Sum of present values 1664.29
Add cash 100
Less debt -5
Intrinsic value 1759.29
Number of shares 300
Intrinsic value/share $5.86
Current share price $10.00
Margin of safety -70.52%
Your compounded annual growth rate is...
0 How often will you contribute?
Compound frequency
loading chart...
MONTHLY PAYMENT AMOUNT
loading data...
TOTAL INTEREST PAID
loading data...
Qualifying bet
Lay stake
$42.02How much you need in Betfair to cover the lay
$210.08Profit
-$10.08If bet wins your profit will be:
At bookie: At exchange: Total:
$200.00 -$210.08 -$10.08
If bet loses your profit will be:
At bookie: At exchange: Total:
$200.00 -$210.08 -$10.08
Number of legs
EXPECTED VALUE CALCULATION
BUY DETAILS
RENT DETAILS
After 30 years
If you buy: View detail
You will spend this much on homeowner expenses and deposit -$414,089.37
You will spend this much on mortgage interest -$587,922.38
You will spend this much on mortgage repayments -$800,000.00
You home value will increase by this much $3,321,942.38
You will earn this much investing your savings from not renting $0.00
Your final position will be $2,519,930.63
If you rent: View detail
You will spend this much on rent -$618,480.40
You will spend this much on renter expenses -$23,787.71
Your final position will be $4,307,947.14