(Damodaran) Heineken - Negative Interest Rates & Value

	A	B	C	D	E	F	G	H	I	K	L	M
1	Name	Date of Valuation	Price on Date	Cost of Capital	Revenue Growth rate (next 5 years)	Revenue Growth rate in stable growth	Target Margin	Value per Share	% Under or Over Valued		Value per Share	% Under or Over valued
2	Aswath Damodaran	September 14, 2019	€93.25	5.04%	3.22%	-0.50%	14%	€59.65	56.33%	Average	€59.65	40.64%
3	Andres Marcos	February 23, 2020	103.85	5.00%	4.60%	4.60%	14%		66%	Median	€59.65	49.24%
4	Ling Xie	February 24, 2020	€99.86	4.11%	3.22%	-0.39%	14.89%		60.30%	High	€59.65	66.00%
5	Kaiwen Dai	February 23,2020	€103.85	5.02%	3.90%	-0.48%	14.54%		47.60%	Low	€59.65	-15.50%
6	Oliver Boyle	February 27, 2020	€93.30	5.94%	3.50%	2.50%	15.00%		28.54%
7	Abigail Shu	February 27, 2020	€93.30	5.01%	4%	-0.50%	14%		50.87%
8	Alek Cywinski	April 24, 2020	€75.28	5.17%	1.50%	-0.47%	14%		-15.50%
9	Arpit Pathak	July 14, 2020	€84.22	5%	3.50%	0%	14%		31%
10
11
12
13					€89.68	0.8734387283
14			€746.91			€89.68				.
15
16											#NAME?
17						1.02
18						GOST ODE CAPITALCOST OF CAPITAL
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100