BULL_HEADED_BEAR

BULL_HEADED_BEAR

Unilever DCF Assumptions: Tax Rate = 23.5% Discount Rate = 4.9% Perpetual Growth Rate = 1.5% EV/EBITDA Multiple = 12.5x Transaction Date = 01/04/2022 Fiscal Year-End = 31/12/2022 Current Price = 41.92 Shares Outstanding = 2,610 Debt = 29,672 Cash = 4,495 Capex = 1,340 Base Case Scenario In addition to the above assumptions, the below DCF model is...

BULL_HEADED_BEAR

This valuation analysis is based on a base case scenario DCF model. Google DCF Model Assumptions: Tax Rate = 16.2% Discount Rate = 8.4% Perpetual Growth Rate = 2.0% EV/EBITDA Multiple = 12.5x Transaction Date = 05/02/2022 Fiscal Year End = 31/12/2022 Current Price = 2,865.86 Shares Outstanding = 662 Debt = 26,206 Cash = 20,945 Capex = 24,640 ...

BULL_HEADED_BEAR

Intel DCF Assumptions: Tax Rate = 12.0% Discount Rate = 7.4% Perpetual Growth Rate = 2.0% EV/EBITDA Multiple = 9.0x Transaction Date = 28/02/2022 Fiscal Year-End = 25/12/2022 Current Price = $47.71 Shares Outstanding (m) = 4,072 Debt (m) = $38,101 Cash (m) = $28,413 Capex (m) = $20,329 Base Case Scenario In addition to the above assumptions, the...