Plug Power Valuation
12
Reaching Price to Sales Ratio of: 7.9 Desired Annualized Return of 8% Total Years Holding Stock Annual Sales: Constant Share Price Annual Growth for Constant Price Sales to Return 8% per Year Annual Growth for 8% Return 1 $106.40 300.00% $114.91 332.00% 3 $106.40 58.74% $131.94 70.54% 5 $106.40 31.95% $148.96 41.14% 7 $106.40 21.90% $165.98 29.90% 10 $106.40 14.87% $191.52 21.82% Source: Author’s Calculations
-
Upload
the-motley-fool -
Category
Economy & Finance
-
view
20.177 -
download
1
description
Transcript of Plug Power Valuation
Reaching Price to Sales Ratio of: 7.9 Desired Annualized Return of 8%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return
8% per Year
Annual Growth for 8%
Return
1 $106.40 300.00% $114.91 332.00%
3 $106.40 58.74% $131.94 70.54%
5 $106.40 31.95% $148.96 41.14%
7 $106.40 21.90% $165.98 29.90%
10 $106.40 14.87% $191.52 21.82%
Source: Author’s Calculations
Reaching Price to Sales Ratio of: 7.9 Desired Annualized Return of 10%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 10% per Year
Annual Growth for 10% Return
1 $106.40 300.00% $117.04 340.00%
3 $106.40 58.74% $138.32 73.25%
5 $106.40 31.95% $159.60 43.10%
7 $106.40 21.90% $180.88 31.50%
10 $106.40 14.87% $212.80 23.11%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 7.9 Desired Annualized Return of 12%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 12% per Year
Annual Growth for 12% Return
1 $106.40 300.00% $119.17 348.00%
3 $106.40 58.74% $144.70 75.87%
5 $106.40 31.95% $170.24 44.96%
7 $106.40 21.90% $195.78 33.00%
10 $106.40 14.87% $234.08 24.29%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 7.9 Desired Annualized Return of 15%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 4.7 Desired Annualized Return of 8%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return
8% per Year
Annual Growth for 8% Return
1 $ 177.33 566.67% $ 191.52 620.00%
3 $ 177.33 88.21% $ 219.89 102.20%
5 $ 177.33 46.14% $ 248.27 56.32%
7 $ 177.33 31.13% $ 276.64 39.73%
10 $ 177.33 20.89% $ 319.20 28.21%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 4.7 Desired Annualized Return of 10%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant Price Sales to Return 10% per Year
Annual Growth for 10% Return
1 $ 177.33 566.67% $ 195.07 633.33%
3 $ 177.33 88.21% $ 230.53 105.41%
5 $ 177.33 46.14% $ 266.00 58.49%
7 $ 177.33 31.13% $ 301.47 41.46%
10 $ 177.33 20.89% $ 354.67 29.57%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 4.7 Desired Annualized Return of 12%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 12% per Year
Annual Growth for 12% Return
1 $177.33 566.67% $198.61 646.67%
3 $177.33 88.21% $241.17 108.52%
5 $177.33 46.14% $283.73 60.55%
7 $177.33 31.13% $326.29 43.06%
10 $177.33 20.89% $390.13 30.81%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 4.7Desired Annualized Return of 15%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 15% per Year
Annual Growth for 15% Return
1 $177.33 566.67% $203.93 666.67%
3 $177.33 88.21% $257.13 113.02%
5 $177.33 46.14% $310.33 63.45%
7 $177.33 31.13% $363.53 45.29%
10 $177.33 20.89% $443.33 32.49%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)Desired Annualized Return of 8%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return
8% per Year
Annual Growth for 8% Return
1 $458.83 1624.94% $495.54 1762.93%
3 $458.83 158.38% $568.95 177.59%
5 $458.83 76.75% $642.37 89.05%
7 $458.83 50.20% $715.78 60.06%
10 $458.83 32.95% $825.90 41.00%Source: Author’s Calculations
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)Desired Annualized Return of 10%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 10% per Year
Annual Growth for 10% Return
1 $458.83 1624.94% $504.72 1797.43%
3 $458.83 158.38% $596.48 181.99%
5 $458.83 76.75% $688.25 91.68%
7 $458.83 50.20% $780.02 62.03%
10 $458.83 32.95% $917.67 42.49%Source: Author’s Calculations
Desired Annualized Return of 12%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 12% per Year
Annual Growth for 12% Return
1 $458.83 1624.94% $513.89 1831.93%
3 $458.83 158.38% $624.01 186.27%
5 $458.83 76.75% $734.13 94.17%
7 $458.83 50.20% $844.25 63.88%
10 $458.83 32.95% $1,009.43 43.85%
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
Source: Author’s Calculations
Desired Annualized Return of 15%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth to Break Even
Sales to Return 15% per Year
Annual Growth for 15% Return
1 $106.40 300.00% $122.36 360.00%
3 $106.40 58.74% $154.28 79.67%
5 $106.40 31.95% $186.20 47.58%
7 $106.40 21.90% $218.12 35.07%
10 $106.40 14.87% $266.00 25.89%
Total Years Holding Stock
Annual Sales: Constant Share
Price
Annual Growth for
Constant PriceSales to Return 15% per Year
Annual Growth for 15% Return
1 $458.83 1624.94% $527.66 1883.68%
3 $458.83 158.38% $665.31 192.45%
5 $458.83 76.75% $802.96 97.68%
7 $458.83 50.20% $940.61 66.42%
10 $458.83 32.95% $1,147.08 45.70%
Reaching Price to Sales Ratio of: 1.7 (S&P Avg.)
Source: Author’s Calculations
