Demonstrable Value - Nov 8 2018
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDFGHIJKLMNOPQRSTUVWXYZ
1
What is Demonstrable Value?
2
In the short run, share prices are driven by the perception of opportunity.
3
In the long run, share prices are determined by demonstrable value.
4
5
Stock Symbollb10/30/2018GDP$19,000,000
6
Current Market Cap$100,000Current Net Tangible Equity
GDP Growth Rate
4.0%
7
Price to Sales Ratio3.00$0Revenue$33,333
8
PE Ratio10.0Desired Rate of ReturnNet Income$10,000
9
Historic Revenue Growth Rate
12.00%0.0%Profit Margin30.0%
10
11
How Many Years Until Break-Even?:
7
12
Year EndRevenueNet IncomeTangible EquityRequired Market Cap for 0% ReturnReturn on Investment
13
0$0$100,0000.00%
14
1$37,333$11,200$11,200$100,000-88.80%
15
2$41,813$12,544$23,744$100,000-51.27%
16
3$46,831$14,049$37,793$100,000-27.70%
17
4$52,451$15,735$53,528$100,000-14.46%
18
5$58,745$17,623$71,152$100,000-6.58%
19
6$65,794$19,738$90,890$100,000-1.58%
20
7$73,689$22,107$112,997$100,0001.76%
21
8$82,532$24,760$137,757$100,0004.09%
22
9$92,436$27,731$165,487$100,0005.76%
23
10$103,528$31,058$196,546$100,0006.99%
24
11$115,952$34,785$231,331$100,0007.92%
25
12$129,866$38,960$270,291$100,0008.64%
26
13$145,450$43,635$313,926$100,0009.20%
27
14$162,904$48,871$362,797$100,0009.64%
28
15$182,452$54,736$417,533$100,00010.00%
29
16$204,346$61,304$478,837$100,00010.28%
30
17$228,868$68,660$547,497$100,00010.52%
31
18$256,332$76,900$624,397$100,00010.71%
32
19$287,092$86,128$710,524$100,00010.87%
33
20$321,543$96,463$806,987$100,00011.01%
34
21$360,128$108,038$915,026$100,00011.12%
35
22$403,344$121,003$1,036,029$100,00011.21%
36
23$451,745$135,523$1,171,552$100,00011.29%
37
24$505,954$151,786$1,323,339$100,00011.36%
38
25$566,669$170,001$1,493,339$100,00011.42%
39
26$634,669$190,401$1,683,740$100,00011.47%
40
27$710,829$213,249$1,896,989$100,00011.52%
41
28$796,129$238,839$2,135,828$100,00011.55%
42
29$891,664$267,499$2,403,327$100,00011.59%
43
30$998,664$299,599$2,702,926$100,00011.62%
44
31$1,118,504$335,551$3,038,477$100,00011.64%
45
32$1,252,724$375,817$3,414,294$100,00011.66%
46
33$1,403,051$420,915$3,835,210$100,00011.68%
47
34$1,571,417$471,425$4,306,635$100,00011.70%
48
35$1,759,987$527,996$4,834,631$100,00011.72%
49
36$1,971,186$591,356$5,425,987$100,00011.73%
50
37$2,207,728$662,318$6,088,305$100,00011.75%
51
38$2,472,655$741,797$6,830,102$100,00011.76%
52
39$2,769,374$830,812$7,660,914$100,00011.77%
53
40$3,101,699$930,510$8,591,424$100,00011.78%
54
41$3,473,903$1,042,171$9,633,595$100,00011.79%
55
42$3,890,771$1,167,231$10,800,826$100,00011.79%
56
43$4,357,664$1,307,299$12,108,125$100,00011.80%
57
44$4,880,583$1,464,175$13,572,300$100,00011.81%
58
45$5,466,253$1,639,876$15,212,176$100,00011.81%
59
46$6,122,204$1,836,661$17,048,838$100,00011.82%
60
47$6,856,868$2,057,061$19,105,898$100,00011.82%
61
48$7,679,693$2,303,908$21,409,806$100,00011.83%
62
49$8,601,256$2,580,377$23,990,182$100,00011.83%
63
50$9,633,406$2,890,022$26,880,204$100,00011.84%
64
51$10,789,415$3,236,825$30,117,029$100,00011.84%
65
52$12,084,145$3,625,243$33,742,272$100,00011.85%
66
53$13,534,242$4,060,273$37,802,545$100,00011.85%
67
54$15,158,351$4,547,505$42,350,050$100,00011.85%
68
55$16,977,354$5,093,206$47,443,257$100,00011.86%
69
56$19,014,636$5,704,391$53,147,647$100,00011.86%
70
57$21,296,392$6,388,918$59,536,565$100,00011.86%
71
58$23,851,959$7,155,588$66,692,153$100,00011.86%
72
59$26,714,194$8,014,258$74,706,411$100,00011.87%
73
60$29,919,898$8,975,969$83,682,380$100,00011.87%
74
61$33,510,286$10,053,086$93,735,466$100,00011.87%
75
62$37,531,520$11,259,456$104,994,922$100,00011.87%
76
63$42,035,302$12,610,591$117,605,513$100,00011.88%
77
64$47,079,538$14,123,862$131,729,374$100,00011.88%
78
65$52,729,083$15,818,725$147,548,099$100,00011.88%
79
66$59,056,573$17,716,972$165,265,071$100,00011.88%
80
67$66,143,362$19,843,009$185,108,080$100,00011.88%
81
68$74,080,565$22,224,170$207,332,249$100,00011.89%
82
69$82,970,233$24,891,070$232,223,319$100,00011.89%
83
70$92,926,661$27,877,998$260,101,317$100,00011.89%
84
71$104,077,860$31,223,358$291,324,675$100,00011.89%
85
72$116,567,203$34,970,161$326,294,836$100,00011.89%
86
73$130,555,268$39,166,580$365,461,417$100,00011.89%
87
74$146,221,900$43,866,570$409,327,987$100,00011.90%
88
75$163,768,528$49,130,558$458,458,545$100,00011.90%
89
76$183,420,751$55,026,225$513,484,771$100,00011.90%
90
77$205,431,242$61,629,372$575,114,143$100,00011.90%
91
78$230,082,991$69,024,897$644,139,040$100,00011.90%
92
79$257,692,949$77,307,885$721,446,925$100,00011.90%
93
80$288,616,103$86,584,831$808,031,756$100,00011.90%
94
81$323,250,036$96,975,011$905,006,767$100,00011.90%
95
82$362,040,040$108,612,012$1,013,618,779$100,00011.91%
96
83$405,484,845$121,645,453$1,135,264,232$100,00011.91%
97
84$454,143,026$136,242,908$1,271,507,140$100,00011.91%
98
85$508,640,189$152,592,057$1,424,099,197$100,00011.91%
99
86$569,677,012$170,903,104$1,595,002,300$100,00011.91%
100
87$638,038,254$191,411,476$1,786,413,777$100,00011.91%
Loading...
Main menu