Wallengrens IVC

Owner's Earnings Valuation

Current Financials

Current Market Cap (in millions)

Current Revenue (in millions)

Current Net Income (in millions)

Current Depreciation & Amortization (in millions)

Current Maintenance CapEx (in millions)

Current Change in Working Capital (in millions)

Calculated Values

Current Owner's Earnings (in millions)

0.00

Net Income Margin

0.00 %

Maintenance CapEx Margin

0.00 %

D & A Margin

0.00 %

P/E

0.00

OE Yield

0.00 %

Change in Working Capital as % of Revenue

0.00 %

Assumptions

Revenue Growth (%)

Net Income Margin (%)

Maint. CapEx Margin (%)

D & A (%)

Years

Predictability

Working Capital as % of Revenue Change

Projected Financials for 5 Years
Metric
Revenue Growth %
Revenue
Net Income
Net Income Margin %
CapEx
CapEx Margin %
D & A
D & A Margin %
Change in Working Capital
Owner's Earnings

Intrinsic Value Calculation

Risk Free Rate (%)

Cash in Company (in millions)

Number of Shares (in millions)

End Value Method

End PE Ratio

Intrinsic Value (Per Share)

0.00 - 0.00

CAGR

0.00% - 0.00%

Average: 0.0%

ROI

0.00% - 0.00%

Average: 0%

Margin of Safety and Recommendations

Current Share Price

0.00

Recommendation

Margin of Safety

0.00% - 0.00%

Recommended Prices

Strong Buy

0.00

Buy

0.00

Sell

0.00