Embed Size (px)
DESCRIPTION
Citation preview
Price to Sales Ratio Falls From 11 to 8Desired long-term return: 8% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 8% Per Year
Annual Growth For 8% Return
2014 $710.4 38.4% $767.3 49.4%
2016 $710.4 11.4% $894.9 20.3%
2018 $710.4 6.7% $1,043.8 15.2%
2020 $710.4 4.7% $1,217.5 13.1%
2023 $710.4 3.3% $1,553.7 11.6%
Price to Sales Ratio Falls From 11 to 8Desired long-term return: 10% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 10% Per Year
Annual Growth For 10% Return
2014 $710.4 38.4% $781.5 52.2%
2016 $710.4 11.4% $945.6 22.6%
2018 $710.4 6.7% $1,144.1 17.4%
2020 $710.4 4.7% $1,384.4 15.2%
2023 $710.4 3.3% $1,842.6 13.6%
Price to Sales Ratio Falls From 11 to 8Desired long-term return: 12% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 12% Per Year
Annual Growth For 12% Return
2014 $710.4 38.4% $795.7 55.0%
2016 $710.4 11.4% $998.1 24.8%
2018 $710.4 6.7% $1252.0 19.5%
2020 $710.4 4.7% $1,570.5 17.3%
2023 $710.4 3.3% $2,206.4 15.7%
Price to Sales Ratio Falls From 11 to 8Desired long-term return: 15% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 15% Per Year
Annual Growth For 15% Return
2014 $710.4 38.4% $817.0 59.1%
2016 $710.4 11.4% $1,080.5 28.1%
2018 $710.4 6.7% $1,428.9 22.7%
2020 $710.4 4.7% $1,889.7 20.5%
2023 $710.4 3.3% $2,874.0 18.8%
Price to Sales Ratio Falls From 11 to 6Desired long-term return: 8% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 8% Per Year
Annual Growth For 8% Return
2014 $947.2 84.5% $1,023.0 99.3%
2016 $947.2 22.6% $1,193.2 32.5%
2018 $947.2 13.0% $1,391.8 22.1%
2020 $947.2 9.1% $1,623.4 17.9%
2023 $947.2 6.3% $2,045.0 14.8%
Price to Sales Ratio Falls From 11 to 6Desired long-term return: 10% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 10% Per Year
Annual Growth For 10% Return
2014 $947.2 84.5% $1,041.9 103.0%
2016 $947.2 22.6% $1,260.8 34.9%
2018 $947.2 13.0% $1,525.5 24.3%
2020 $947.2 9.1% $1,845.9 20.1%
2023 $947.2 6.3% $2,456.9 16.9%
Price to Sales Ratio Falls From 11 to 6Desired long-term return: 12% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 12% Per Year
Annual Growth For 12% Return
2014 $947.2 84.5% $1,060.9 106.6%
2016 $947.2 22.6% $1,330.8 37.4%
2018 $947.2 13.0% $1,669.3 26.6%
2020 $947.2 9.1% $2,094.0 22.2%
2023 $947.2 6.3% $2,941.9 19.1%
Price to Sales Ratio Falls From 11 to 6Desired long-term return: 15% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 15% Per Year
Annual Growth For 15% Return
2014 $947.2 84.5% $1,089.3 112.2%
2016 $947.2 22.6% $1,440.6 41.0%
2018 $947.2 13.0% $1,905.2 30.0%
2020 $947.2 9.1% $2,519.6 25.5%
2023 $947.2 6.3% $3,832.0 22.3%
Price to Sales Ratio Falls From 11 to 4Desired long-term return: 8% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 8% Per Year
Annual Growth For 8% Return
2014 $1,420.8 176.8% $1,534.5 198.9%
2016 $1,420.8 40.4% $1,789.8 51.6%
2018 $1,420.8 22.6% $2,087.7 32.4%
2020 $1,420.8 15.7% $2,435.1 24.9%
2023 $1,420.8 10.7% $3,067.5 19.6%
Price to Sales Ratio Falls From 11 to 4Desired long-term return: 10% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 10% Per Year
Annual Growth For 10% Return
2014 $1,420.8 176.8% $1,562.9 204.4%
2016 $1,420.8 40.4% $1,891.1 54.4%
2018 $1,420.8 22.6% $2,288.3 34.8%
2020 $1,420.8 15.7% $2,768.8 27.2%
2023 $1,420.8 10.7% $3,685.3 21.8%
Price to Sales Ratio Falls From 11 to 4Desired long-term return: 12% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 12% Per Year
Annual Growth For 12% Return
2014 $1,420.8 176.8% $1,591.3 210.0%
2016 $1,420.8 40.4% $1,996.2 57.2%
2018 $1,420.8 22.6% $2,504.0 37.3%
2020 $1,420.8 15.7% $3,141.0 29.5%
2023 $1,420.8 10.7% $4,412.9 24.0%
Price to Sales Ratio Falls From 11 to 4Desired long-term return: 15% per year
Hold Through Year Ending
Annual Sales to Break Even
Annual Growth to Break Even
Sales to Return 15% Per Year
Annual Growth For 15% Return
2014 $1,420.8 176.8% $1,634.0 218.3%
2016 $1,420.8 40.4% $2,160.9 61.5%
2018 $1,420.8 22.6% $2,857.8 41.0%
2020 $1,420.8 15.7% $3,779.4 33.0%
2023 $1,420.8 10.7% $5,748.1 27.3%
