Docstoc

spr2011

Document Sample
spr2011 Powered By Docstoc
					Company Name                                         Price         DCf Model
Acacia Research Corp                            $        39.42      HiGrowth
Accenture                                       $        54.93      FCFFGen
Aero Vironment                                          $29.15      FCFFGen
Amazon                                             $197.60         FCFF Ginzu
Amazon.com,Inc. (NASDAQ: AMZN)                     $197.60           FCFF2
American Airlines                                     6.51           FCFF2
American Express                                $        50.20       DDM2
Amyris                                               25.62           FCFF3
Anellotech                                          144.78          HiGrowth
AOL, Inc.                                       $        19.90       FCFF3
Apple                                           $       350.15        FCFE
Apple                                               346.66           FCFF3
ARM Holdings Plc                                          £5.72      FCFF2
Arsenal PLC                                          18415          higrowth
Arsenal PLC                                     $       18,415      higrowth
Asiana Airline                                        ₩10,350        FCFF2
Atlantic Tele Network Inc.                      $        37.76      FCFFGen
Audiovox                                             $7.08        FCFF 2-Stage
Baidu                                           $       148.52      HiGrowth
Banco Compartamos                               $        80.00       DDM2
BB&T                                                $26.98           DDM3
BeiLu Pharmaceutical                                    $17.50      HiGrowth
Boston Beer Company                             $        94.26       FCFF2
Cadiz Inc.                                           12.00          HiGrowth
Capella Films                                     $555,922           FCFF3
CEMEX                                                 9.39        FCFF.Lambda
Chartis Insurance Company - (subgroup of AIG)   $56,753.21           DDM1
Chipotle Mexican Grill (NASDAQ: CMG)               $265.77           FCFF2
Citigroup (NYSE: C)                             $          4.50      DDM2
Cognizant                                           $77.27           FCFF2
Deutsche Bank (NYSE: DB)                        $        60.70       DDM2
Discovery                                           $43.18           FFCF2
Discovery Communication                         $        44.60       FCFF2
DLF Ltd.                                             219.3           FCFF2
Dollar Thrifty                                       69.69           FCFF2
E.ON                                                 22.88           FCFF2
E.T.B                                                 633            FCFF2
easyJet Plc                                     $          5.81      FCFF2
ERTS                                                     $21.75      FCFF2
Expedia Inc.                                    $        25.36       FCFF2
Fiat SpA                                                  6.87           FCFF2
Fortress Investment Group LLC                                 $5.76     FCFFGen
French Connection                                    $      103.25      FCFFGen
Gamesa                                                    6.17           FCFF2
Gap                                                      22.46           FCFESt
Geeknet                                                   $24          HiGrowth
Goldman Sachs, & Co.                                   $150.10        DDM 2-Stage
Grand Canyon                                             13.60           FCFF2
Grupo Aeroportuario del Pacifico                     $        48.72      FCFF2
Grupo Falebella                                      $        10.91      FCFE2
Hovnanian Enterprises                                $         2.88     FCFFGen
Human Genome Sciences                                   $28.11        FCFF 3-Stage
ICAG                                                      2.67           FCFF2
Idea Cellular (Bloomberg: IDEA IN) (Quoted in INR)   $        64.25     HiGrowth
Inditex                                                   61.7           FCFF2
J Crew                                               $        43.51     FCFFGen
JMBA                                                 $         2.45      FCFF2
K + S AG                                             €        54.96      FCFF2
KarnizDeco, LLC                                      $ 673,917.00        FCFF2
Kodak                                                $         2.88     HiGrowth
LG CHEM, Ltd.                                           ₩502,000         FCFF3
Lions Gate Entertainment                                 $6.27           FCFF2
Lululemon                                            $        94.95      FCFF3
Lululemon (NasdaqGS: LULU)                           $        94.95      FCFF3
Lululemon Athletica                                  $        91.28      FCFF2
Marine Max Inc                                                $9.51       FCFF
MGM Casinos                                              14.45          HiGrowth
Molycorp                                             $        70.14      FCFF2
Nabi Biopharmaceuticals                                    5.8           FCFF3
Natura                                                   43.21        FCFF 2-Stage
Natura Cosmeticos                                    R$       46.50      FCFF2
Netflix                                              $      229.47       FCFF3
Netflix                                              $      229.47      HiGrowth
Netflix (NFLX)                                       $      230.31       FCFF2
NetFlix Inc                                                $231.05       FCFF2
Netflix                                              $      229.47       FCFF3
Nike Inc. (NYSE:NKE)                                 $        82.02      FCFF2
Nokia Oyj (Helsinki: NOK1V)                              € 5.92          FCFF2
OpenTable                                                    $90.70      FCFF2
OpenTable, Inc.                                         $90.70        FCFF 3-Stage
ORCHIDS PAPER PRODUCTS COMPANY                       $        11.71     FCFFGen
Ossurhf.                                      $ 1.75         FCFFGen
P&G                                            65.27     FCFFginzulambda
Pacific Rubiales                               25.79          FCFF2
Paddy Power PLC                                32.98         FCFFGen
Pandora Media, Inc.                      $          5.93    HiGrowth
Petroleo Brasileiro (BOVESPA:PETR4)            24.21          FCFF2
Phillips-Van Heusen Corp.                $         67.53      FCFF2
Rolter S.A.                              $       116.22     HiGrowth
Salesforce                                    131.17        FCFFginzu
Salesforce.com                               $130.90        HiGrowth
SandRidge Energy (NYSE: SD)              $         10.36    HiGrowth
Schlumberger                                   82.66          FCFF2
Singapore Telecommunication                     3.1           FCFFSt
Sonic HeatlhCare (ASX: SHL)                  $12.34           FCFE2
Starwood Hotels & Resorts                $         58.71      FCFF2
Swatch                                         426.3          FCFF2
Tencent                                       185.53         FCFFGen
Tesla                                          27.12        HiGrowth
Tesla Motors Inc.                        $         27.60    HiGrowth
The Fresh Market                         $         40.81      FCFF3
Time Warner Cable (NYESE: TWC)           $         76.71     FCFFGen
Toll Brothers                            $         20.63      FCFF2
TTM Technologies, Inc.                           $16.43       FCFE2
Under Armour                             $         66.00      FCFF2
Unilever                                 $         22.68      FCFF2
Universal Health Services                    $54.39        FCFF 2-Stage
Urban Outfitters                              $31.73           FCFE
Valero Energy                                  26.79          FCFF2
Valiant Petroleum                                   5.17      FCFF2
Vertex Pharmaceuticals                   $         55.54    HiGrowth
Vestas                                       30.4503          FCFESt
Vestas                                       30.4503          FCFESt
VMWare                                         92.98          FCFF2
Wells Fargo & Company                    $         28.25      DDM2
WholeFoods                                     61.57          FCFF2
Woongjin Thinkbig Co. (KSE: 095720.KS)           17,100       FCFESt
 DCf Value       Multiple used   Relative Value Option Value Recommendation
$       41.71         VS         $         57.66                   Buy
$       41.49         PE         $         55.57                  Hold
        30.56      EV-EBIT                   10.4                  Buy
     $175.70       EV/Sales         $187.90                        Sell
  $106.51        EV/EBITDA          $163.11                        Sell
     8.1         EV/EBITDA             7.33                       BUY
$       53.64         PE         $         39.28                   Buy
    20.91         EV/SALES            36.77            23.08       Sell
       144.78         VS             $37.10                       Hold
$       18.34     VEBITDA        $           -                     Sell
  $409.00            PBV         $        351.06                   Buy
459.8278739           VS          436.2383785                      Buy
         £3.35     EV/Sales                 £1.21                  Sell
     $12,683          VS             12,405                        Sell
$     12,683          VS         $        12,405                   Sell
      ₩6,157     EV/EBITDA               ₩3,839                    Sell
        36.05    EV-EBITDA                  80.72                  Buy
   $13.68        EV/EBITDA            $6.17                        Buy
$       21.17        PBV         $        110.01                  Hold
$     119.97          PE         $         89.12                   Buy
   $22.96            PBV             $27.07                       SELL
        20.44      EV-Sales                  15.6                  Buy
$       85.49      EV/Sales      $         97.73                  Hold
        10.70      EV/Sales          568.65         10.50         SELL
    $555,922          PS           $1,215,705                      Buy
         5.11         P/E                   6.40        5.29       Sell
 $56,753.21          PBV           $26,469.17                      Buy
  $200.36             PE            $207.71                        Sell
$        5.37        PBV         $         35.82                   Buy
   $83.86             PE             $60.12                       BUY
$       41.83        PBV         $         41.88                   Sell
        45.63     VEBITDA            $40.57                       Hold
$       39.02    EV/EBITDA       $         30.80                   Sell
      265.00       EV/Sales          108.55                       BUY
        67.31     VEBITDA             41.96                        Sell
    55.95        EV/EBITDA            27.33                       BUY
     779         EV/EBITDA             839                        BUY
$        7.21         PE         $          6.90                   Buy
         22.51    VEBITDA                  $26.76                  Buy
$       20.98         PE         $         24.88                   Sell
     7.95           EV/Sales          16.45                    BUY
        $7.15    PBV (Average)             $6.57                Buy
$       86.10     EV/EBITDA      $         82.60                Sell
     5.37         EV/EBITDA            7.37                    SELL
        22.16          VS             27.35                     Buy
      $5            EV/Sales           $52         $18.25      BUY
  $224.54             PBV           $171.75                     Buy
    21.23          VEBITDA            16.68                     Buy
$       36.87     EV/EBITDA      $         45.87                Sell
$         7.94    EV/EBITDA      $          8.05                Sell
    $2.10           EV/Sales     $          6.47 $      7.44   SELL
   $12.09          EV/SALES          $12.30                     Sell
     3.13              PE              4.51                    BUY
$       36.93      PEG Ratio     $         20.49                Sell
    58.66           EV/Sales          74.31                    HOLD
$       49.22       EV/Sales     $         33.34                Buy
$         2.52    EV/EBITDA      $          8.53                Sell
    53.74             PBV        €         47.10                Sell
$ 673,917.00        EV/Sales     $ 1,747,405.00                 Hold
$       13.47      VEBITDA       $          5.19    14.5        Buy
   ₩289,600        EV/SALES           ₩611,452                  Sell
          3.20    EV/Revenue          $2.52        $6.60        Sell
$       63.37       EV/Sales     $         52.54                Sell
$       81.41          VS        $         37.67                Sell
$       42.16          VS        $         41.46                Sell
          7.22      EV-Sales                 2.05               Sell
        11.77      VEBITDA            19.25         4.74        Sell
$       98.88         PBV        $         95.17                Buy
    24.11          VEBITDA            17.45            58.80    Buy
        36.54     EV/EBITDA           40.96                     Sell
R$      38.62         PBV        R$        49.07                Sell
$      164.28          PS        $        124.66                Sell
$      268.21       EV/Sales     $        227.50                Hold
$      385.87          PS        $         89.05                Buy
       $43.13          PE                $229.06                Buy
$      117.09       EV/Sales     $         70.27                Sell
$       90.37     EV/EBITDA      $         69.26                Buy
    € 6.93            PEG            € 13.31                    Buy
         41.74         PS            $13.81                     Sell
   $50.10              PE            $30.48                     Sell
$       10.05      Price/Sales   $          8.79                Sell
     $1.88               P/E                $ 1.71                       Buy
     65.27               PE                 64.26                        Sell
     27.87           VEBITDA                18.48               19.20    Sell
         48.35 Enterprise Value/Sales       29.45                        Buy
$          5.93       EV/Sales          $            2.53                Buy
     20.43               PS                   31.79                      Buy
$        75.19           PE             $          58.61                 Buy
$       116.22           VS             $       1,228.49                Hold
     81.67            EV/Sales                 72.2                      Sell
    $99.03               PE                 $38.60                      SELL
$          7.20          VS             $           5.09    $    1.05    Sell
     73.27           VEBITDA                  64.87                      Sell
           2.72          PE                   2.67                      SELL
    $13.49               PE                 $12.72                       Buy
$        19.41          EV/S            $          25.32                 Sell
        348.48           VS                  440.63                     Hold
     86.71               VS                   86.47                      Sell
     20.61               VS                   19.24                      Sell
$        29.41           P/S            $          24.73                 Sell
$        33.23        EV/Sales          $          16.63                 Sell
$        80.01      EV/EBITDA           $          78.63                 Sell
$        12.89          PBV             $          28.46                 Sell
        $18.07          PBV                       $17.23                 Buy
$        43.85          EV/S            $          33.92                 Sell
$        23.90         EV/IC            $          26.04                 Buy
    $41.86          EV/EBITDA               $43.20                       Sell
    $45.82           EV/Sales               $20.05                      BUY
         32.79       VEBITDA                  57.58                      Buy
           8.05       EV/Sales                9.22                      BUY
$          7.34      EV/Sales           $           7.55    $    3.95    Sell
         33.83      EVEBITDA                27.5783                      Sell
         33.83       VEBITDA                27.5783                      Sell
     66.48               VS                   50.71                      Sell
$        28.33          PBV             $          29.94                 Buy
      40.4          EV/SALES                $18.88                       Sell
    25,880.00                                                            Buy

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:16
posted:8/17/2011
language:English
pages:6