image
Alibaba Group Holding Limited BABA
Consumer Cyclical - Specialty Retail - NYSE - CN
Watchlist
$ 120.27
2.5 %
$ 287 B
Market Cap
13.26
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 163 509.0
CAPEX (85 972.0)
Maintenance CAPEX (60 180.4)
Cash Flow For Owners 103 328.6 110 052.4 117 213.8 124 841.2 132 965.0 141 617.3 150 832.7 160 647.8 171 101.5 182 235.5 3 640 936.7
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%