CRISPR Therapeutics AG (CRSP) Simple Excess Return Model - Discounting Cash Flows
CRISPR Therapeutics AG
CRSP (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 55.46 USD
Book value of equity invested 21.28 USD
Next year's estimated book value 23.87 USD
Present value of future excess returns 34.17 USD
Excess Return per share 2.58 USD
Cost of Equity (the discount rate) 11.78%
Average historical Return on Equity 23.03%
Average historical Payout Ratio
Payout Ratio used 81.59%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 23.77 22.9 22.9 23.87 24.89 25.94 27.04
Ending Book Value 22.9 21.28 23.87 24.89 25.94 27.04 28.19
EPS -4.34 -4.52 5.27 5.5 5.73 5.97 6.23
Return on Equity -19.45% -19.96% 23.03% 23.03% 23.03% 23.03% 23.03%
Dividend per Share
4.3 4.49 4.68 4.87 5.08
Retained Earnings
0.971 1.01 1.06 1.1 1.15
Equity Cost per Share 2.8 2.7 2.7 2.81 2.93 3.06 3.19
Cost of Equity 11.78% 11.78% 11.78% 11.78% 11.78% 11.78% 11.78%
Excess Return -7.14 -7.22 2.58 2.69 2.8 2.92 3.04

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -158.4 -385.7 -366.3 -153.6 -650.2 377.7 -348.9 66.86 -165 -68.36 -23.2 -25.83
Total Equity 1,210 1,829 1,932 1,883 1,875 2,399 1,664 939.4 392.2 187.8 232.8 -29.1
Return on Equity 23.03% -19.96% -19.45% -8.19% -27.1% 22.69% -37.14% 17.05% -87.83% -29.36% 79.74% 362.9%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 59.37 85.94 84.36 79.22 77.75 75.95 65.95 54.39 47.96 39.97 12.26 29.3
EPS -2.38 -4.52 -4.34 -1.94 -8.36 4.97 -5.29 1.23 -3.44 -1.71 -1.89 -0.88
Dividend per Share
Book Value 17.91 21.28 22.9 23.77 24.12 31.59 25.23 17.27 8.18 4.7 19.0 -0.993
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us