https://docs.google.com/spreadsheets/d/1i0opq0b8o4cmguxpzrv0ag356zhttps://docs.google.com/spreadsheets/d/1Cs3XLWubeTqFU1ebG2DFY82-dCpFfdURwn6n-0wn8zA/edit#gid=00rkkd-rcgznd-grja/edit
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NameDate of valuationRevenue GrowthTarget Operating MarginSales to CapitalCost of CapitalProbability of FailureValue of Equity (in millions US $)Value/ShareCrowd Valuation of Equity
2
Aswath DamodaranFeb 21, 201755%25%2.009.94%10%$13,55810.91Average$11,556
3
Juan Pablo QuinteroFeb 22, 201745%25%2.009.94%15%$10,072.407.46Median$10,987
4
Oliver HuFeb 23, 201746%20%2.009.94%20%$7,231.545.82High$16,963
5
Josh OttensoserFeb 23, 201760%25%2.008.50%15%$16,962.6713.65Low$7,232
6
Addy ChengFeb 23, 201750%20%2.009.94%25%$8,366.026.73
7
Anna ShevchenkoFeb 26, 201750%25%2.009.94%15%$10,987.028.84
8
3/1/201750%23%2.0010%$13,71110.5
9
Andrei Karpov
10
Это я то?
11
12
13
14
15
16
17
18
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
Loading...