investorscraft@gmail.com

Investor's Craft

S&P 500 Health CareS&P 500 EnergyS&P 500 Information Tech.S&P 500 Communic. ServicesS&P 500 Consumer Discret.S&P 500 Consumer StaplesS&P 500 IndustrialsS&P 500 Materials
IntroductionThe concept of valuationRevenue and revenue growthVariable costsFixed costsProduction assets

Intrinsic value of ResMed Inc. (RMD)

Previous Close$197.66
Intrinsic Value$73.02
Upside potential  -63%
Previous Close
$197.66
Intrinsic Value
$73.02
Potential        
-63%

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
28,779

Based on fiscal year data as of 2021-06-30 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %8.1NaN
Revenue, $3197NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2293NaN
Operating income, $m904NaN
EBITDA, $m1095NaN
Interest expense (income), $mNaN
Earnings before tax, $m884NaN
Tax expense, $m409NaN
Net income, $m475NaN

BALANCE SHEET

Cash and short-term investments, $m295NaN
Total assets, $m4728NaN
Adjusted assets (=assets-cash), $m4433NaN
Average production assets, $m2893NaN
Working capital, $m663NaN
Total debt, $m794NaN
Total liabilities, $m1842NaN
Total equity, $m2886NaN
Debt-to-equity ratio0.275NaN
Adjusted equity ratio0.593NaN

CASH FLOW

Net income, $m475NaN
Depreciation, amort., depletion, $m192NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m737NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-103NaN
Free cash flow, $m839NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m663
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount