US · IPB
Merrill Lynch Depositor Inc. 6.0518% Index Plus Trust Series 2003-1
- Sector
- Financial Services · Financial - Credit Services
- Headquarters
- New York City, DE
Price · as of 2012-12-31
—
Market cap 0
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30,047.17 | — |
| Intrinsic Value(DCF) | $981.49 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 1998 | |||||
| 1999 | |||||
| 2000 | |||||
| 2001 | |||||
| 2002 | |||||
| 2003 | |||||
| 2004 | |||||
| 2005 | |||||
| 2006 | |||||
| 2007 | |||||
| 2008 | |||||
| 2009 | |||||
| 2010 | |||||
| 2011 | $12.15 | ||||
| 2012 | $13.38 | $30,047.17 | $0.00 |
AI valuation
Our deep-learning model estimates Merrill Lynch Depositor Inc. 6.0518% Index Plus Trust Series 2003-1's (IPB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30,047.17
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$981.49
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IPB | Merrill Lynch Depositor I… | $26.10 | 0 | +115,023% | +3,660% | — | — | — | — | — | — | — | — | 100.00% | 29.41% | 29.41% | 0.51% | 0.08% | 0.05% | 1.48 | 0.04 | 4.76 | 4.76 | 15.27 | — | 659.00% | 2804.00% | — | 3.71 | 12.06% | — | 0.00% | — | — | — | — | — |
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($981.49 ÷ —) − 1 = — (DCF, example).