Monster wrote:DIMO
Q3 EPS --> 111.91
Last nine months EPS --> 164.41
Forward annualized EPS (with 10% growth) --> 164.41 + (111.91*1.1) = 287.51
Current Market Price --> 1,800.00
Forward PER --> 1,800.00/287.51 = 6.26
NVPS --> 411.38
ASHO
Q3 EPS --> 88.83
Last nine months EPS --> 179.23
Forward annualized EPS (with 10% growth) --> 179.23 + (88.83*1.1) = 276.94
Current Market Price --> 2,300.00
Forward PER --> 2,300.00/276.94 = 8.30
NVPS --> 329.00
UML
Q3 EPS --> 5.42
Last nine months EPS --> 8.28
Forward annualized EPS (with 10% growth) --> 8.28 + (5.42*1.1) = 14.24
Current Market Price --> 175.00
Forward PER --> 175.00/14.24 = 12.29
NVPS --> 54.49
SMOT
Q3 EPS --> 3.74
Last nine months EPS --> 9.42
Forward annualized EPS (with 10% growth) --> 9.42 + (3.74*1.1) = 13.53
Current Market Price --> 228.00
Forward PER --> 228.00/13.53 = 16.85
NVPS --> 65.61
COLO
Q3 EPS --> 5.06
Last nine months EPS --> 9.56
Forward annualized EPS (with 10% growth) --> 9.56 + (5.06*1.1) = 15.13
Current Market Price --> 292.00
Forward PER --> 292.00/15.13 = 19.30
NVPS --> 138.63
AUTO
Q3 EPS --> 12.87
Last nine months EPS --> 30.77
Forward annualized EPS (with 10% growth) --> 30.77 + (12.87*1.1) = 44.93
Current Market Price --> 800.00
Forward PER --> 800.00/44.93 = 17.81
NVPS --> 195.49[u]
nice work..all in one.................