Intrinsic value of Sears Holdings - SHLD

Previous Close

$0.37

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$0.37

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

We calculate the intrinsic value of SHLD stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.0

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  17,036
  17,428
  17,876
  18,379
  18,936
  19,547
  20,213
  20,933
  21,710
  22,543
  23,434
  24,385
  25,398
  26,474
  27,616
  28,827
  30,108
  31,462
  32,894
  34,405
  36,000
  37,682
  39,455
  41,322
  43,290
  45,361
  47,541
  49,835
  52,249
  54,787
Variable operating expenses, $m
  18,549
  18,973
  19,457
  20,000
  20,602
  21,262
  21,982
  22,760
  23,599
  24,499
  25,318
  26,346
  27,440
  28,603
  29,837
  31,144
  32,528
  33,992
  35,538
  37,171
  38,894
  40,711
  42,627
  44,645
  46,770
  49,008
  51,363
  53,842
  56,449
  59,192
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  18,549
  18,973
  19,457
  20,000
  20,602
  21,262
  21,982
  22,760
  23,599
  24,499
  25,318
  26,346
  27,440
  28,603
  29,837
  31,144
  32,528
  33,992
  35,538
  37,171
  38,894
  40,711
  42,627
  44,645
  46,770
  49,008
  51,363
  53,842
  56,449
  59,192
Operating income, $m
  -1,513
  -1,545
  -1,581
  -1,621
  -1,666
  -1,715
  -1,769
  -1,827
  -1,889
  -1,956
  -1,884
  -1,960
  -2,042
  -2,128
  -2,220
  -2,318
  -2,421
  -2,529
  -2,645
  -2,766
  -2,894
  -3,029
  -3,172
  -3,322
  -3,480
  -3,647
  -3,822
  -4,007
  -4,201
  -4,405
EBITDA, $m
  -1,106
  -1,132
  -1,161
  -1,193
  -1,230
  -1,269
  -1,312
  -1,359
  -1,410
  -1,464
  -1,522
  -1,583
  -1,649
  -1,719
  -1,793
  -1,872
  -1,955
  -2,043
  -2,136
  -2,234
  -2,338
  -2,447
  -2,562
  -2,683
  -2,811
  -2,945
  -3,087
  -3,236
  -3,393
  -3,558
Interest expense (income), $m
  275
  539
  7
  26
  48
  72
  99
  128
  160
  195
  232
  273
  316
  361
  410
  462
  517
  576
  637
  703
  772
  845
  921
  1,003
  1,088
  1,178
  1,273
  1,373
  1,478
  1,589
  1,705
Earnings before tax, $m
  -2,052
  -1,552
  -1,607
  -1,669
  -1,738
  -1,814
  -1,897
  -1,987
  -2,084
  -2,189
  -2,157
  -2,276
  -2,403
  -2,539
  -2,682
  -2,835
  -2,996
  -3,167
  -3,347
  -3,538
  -3,739
  -3,951
  -4,175
  -4,410
  -4,658
  -4,920
  -5,195
  -5,484
  -5,789
  -6,110
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -2,052
  -1,552
  -1,607
  -1,669
  -1,738
  -1,814
  -1,897
  -1,987
  -2,084
  -2,189
  -2,157
  -2,276
  -2,403
  -2,539
  -2,682
  -2,835
  -2,996
  -3,167
  -3,347
  -3,538
  -3,739
  -3,951
  -4,175
  -4,410
  -4,658
  -4,920
  -5,195
  -5,484
  -5,789
  -6,110

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  7,420
  7,591
  7,786
  8,005
  8,247
  8,514
  8,804
  9,117
  9,455
  9,818
  10,207
  10,621
  11,062
  11,531
  12,028
  12,555
  13,113
  13,703
  14,327
  14,985
  15,679
  16,412
  17,184
  17,998
  18,854
  19,756
  20,706
  21,705
  22,756
  23,862
Adjusted assets (=assets-cash), $m
  7,420
  7,591
  7,786
  8,005
  8,247
  8,514
  8,804
  9,117
  9,455
  9,818
  10,207
  10,621
  11,062
  11,531
  12,028
  12,555
  13,113
  13,703
  14,327
  14,985
  15,679
  16,412
  17,184
  17,998
  18,854
  19,756
  20,706
  21,705
  22,756
  23,862
Revenue / Adjusted assets
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
  2.296
Average production assets, $m
  2,845
  2,910
  2,985
  3,069
  3,162
  3,264
  3,376
  3,496
  3,626
  3,765
  3,914
  4,072
  4,241
  4,421
  4,612
  4,814
  5,028
  5,254
  5,493
  5,746
  6,012
  6,293
  6,589
  6,901
  7,229
  7,575
  7,939
  8,322
  8,726
  9,149
Working capital, $m
  460
  471
  483
  496
  511
  528
  546
  565
  586
  609
  633
  658
  686
  715
  746
  778
  813
  849
  888
  929
  972
  1,017
  1,065
  1,116
  1,169
  1,225
  1,284
  1,346
  1,411
  1,479
Total debt, $m
  58
  211
  387
  584
  803
  1,042
  1,303
  1,586
  1,890
  2,217
  2,566
  2,939
  3,336
  3,758
  4,205
  4,680
  5,182
  5,713
  6,274
  6,866
  7,491
  8,151
  8,846
  9,578
  10,349
  11,161
  12,015
  12,915
  13,861
  14,856
Total liabilities, $m
  6,678
  6,831
  7,007
  7,204
  7,423
  7,662
  7,923
  8,206
  8,510
  8,837
  9,186
  9,559
  9,956
  10,378
  10,825
  11,300
  11,802
  12,333
  12,894
  13,486
  14,111
  14,771
  15,466
  16,198
  16,969
  17,781
  18,635
  19,535
  20,481
  21,476
Total equity, $m
  742
  759
  779
  800
  825
  851
  880
  912
  946
  982
  1,021
  1,062
  1,106
  1,153
  1,203
  1,256
  1,311
  1,370
  1,433
  1,498
  1,568
  1,641
  1,718
  1,800
  1,885
  1,976
  2,071
  2,171
  2,276
  2,386
Total liabilities and equity, $m
  7,420
  7,590
  7,786
  8,004
  8,248
  8,513
  8,803
  9,118
  9,456
  9,819
  10,207
  10,621
  11,062
  11,531
  12,028
  12,556
  13,113
  13,703
  14,327
  14,984
  15,679
  16,412
  17,184
  17,998
  18,854
  19,757
  20,706
  21,706
  22,757
  23,862
Debt-to-equity ratio
  0.080
  0.280
  0.500
  0.730
  0.970
  1.220
  1.480
  1.740
  2.000
  2.260
  2.510
  2.770
  3.020
  3.260
  3.500
  3.730
  3.950
  4.170
  4.380
  4.580
  4.780
  4.970
  5.150
  5.320
  5.490
  5.650
  5.800
  5.950
  6.090
  6.230
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -2,052
  -1,552
  -1,607
  -1,669
  -1,738
  -1,814
  -1,897
  -1,987
  -2,084
  -2,189
  -2,157
  -2,276
  -2,403
  -2,539
  -2,682
  -2,835
  -2,996
  -3,167
  -3,347
  -3,538
  -3,739
  -3,951
  -4,175
  -4,410
  -4,658
  -4,920
  -5,195
  -5,484
  -5,789
  -6,110
Depreciation, amort., depletion, $m
  407
  413
  420
  428
  437
  446
  456
  467
  479
  492
  362
  377
  393
  409
  427
  446
  466
  487
  509
  532
  557
  583
  610
  639
  669
  701
  735
  771
  808
  847
Funds from operations, $m
  -1,645
  -1,139
  -1,187
  -1,241
  -1,301
  -1,368
  -1,441
  -1,520
  -1,605
  -1,696
  -1,794
  -1,899
  -2,011
  -2,129
  -2,255
  -2,389
  -2,531
  -2,680
  -2,839
  -3,006
  -3,182
  -3,368
  -3,564
  -3,771
  -3,989
  -4,218
  -4,460
  -4,714
  -4,981
  -5,262
Change in working capital, $m
  9
  11
  12
  14
  15
  17
  18
  19
  21
  22
  24
  26
  27
  29
  31
  33
  35
  37
  39
  41
  43
  45
  48
  50
  53
  56
  59
  62
  65
  69
Cash from operations, $m
  -1,654
  -1,149
  -1,199
  -1,255
  -1,316
  -1,384
  -1,459
  -1,539
  -1,626
  -1,719
  -1,818
  -1,925
  -2,038
  -2,158
  -2,286
  -2,422
  -2,565
  -2,717
  -2,877
  -3,047
  -3,225
  -3,414
  -3,612
  -3,822
  -4,042
  -4,274
  -4,519
  -4,776
  -5,046
  -5,331
Maintenance CAPEX, $m
  -258
  -263
  -269
  -276
  -284
  -293
  -302
  -313
  -324
  -336
  -349
  -362
  -377
  -393
  -409
  -427
  -446
  -466
  -487
  -509
  -532
  -557
  -583
  -610
  -639
  -669
  -701
  -735
  -771
  -808
New CAPEX, $m
  -54
  -65
  -75
  -84
  -93
  -102
  -111
  -120
  -130
  -139
  -149
  -159
  -169
  -180
  -191
  -202
  -214
  -226
  -239
  -252
  -266
  -281
  -296
  -312
  -329
  -346
  -364
  -383
  -403
  -424
Cash from investing activities, $m
  -312
  -328
  -344
  -360
  -377
  -395
  -413
  -433
  -454
  -475
  -498
  -521
  -546
  -573
  -600
  -629
  -660
  -692
  -726
  -761
  -798
  -838
  -879
  -922
  -968
  -1,015
  -1,065
  -1,118
  -1,174
  -1,232
Free cash flow, $m
  -1,966
  -1,478
  -1,543
  -1,615
  -1,694
  -1,779
  -1,872
  -1,972
  -2,079
  -2,194
  -2,316
  -2,446
  -2,584
  -2,731
  -2,886
  -3,051
  -3,225
  -3,409
  -3,603
  -3,808
  -4,024
  -4,251
  -4,491
  -4,744
  -5,010
  -5,290
  -5,584
  -5,894
  -6,220
  -6,563
Issuance/(repayment) of debt, $m
  -4,321
  154
  176
  197
  218
  240
  261
  282
  304
  327
  349
  373
  397
  422
  448
  474
  502
  531
  561
  592
  625
  659
  695
  732
  771
  812
  855
  899
  946
  995
Issuance/(repurchase) of shares, $m
  6,520
  1,569
  1,626
  1,691
  1,762
  1,841
  1,926
  2,018
  2,118
  2,225
  2,195
  2,318
  2,447
  2,586
  2,732
  2,887
  3,052
  3,226
  3,410
  3,604
  3,808
  4,024
  4,252
  4,492
  4,744
  5,010
  5,290
  5,584
  5,894
  6,220
Cash from financing (excl. dividends), $m  
  2,199
  1,723
  1,802
  1,888
  1,980
  2,081
  2,187
  2,300
  2,422
  2,552
  2,544
  2,691
  2,844
  3,008
  3,180
  3,361
  3,554
  3,757
  3,971
  4,196
  4,433
  4,683
  4,947
  5,224
  5,515
  5,822
  6,145
  6,483
  6,840
  7,215
Total cash flow (excl. dividends), $m
  233
  244
  259
  273
  287
  301
  315
  329
  343
  358
  229
  244
  260
  277
  294
  311
  329
  348
  368
  388
  410
  432
  456
  480
  506
  532
  560
  590
  620
  652
Retained Cash Flow (-), $m
  -6,520
  -1,569
  -1,626
  -1,691
  -1,762
  -1,841
  -1,926
  -2,018
  -2,118
  -2,225
  -2,195
  -2,318
  -2,447
  -2,586
  -2,732
  -2,887
  -3,052
  -3,226
  -3,410
  -3,604
  -3,808
  -4,024
  -4,252
  -4,492
  -4,744
  -5,010
  -5,290
  -5,584
  -5,894
  -6,220
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -6,287
  -1,325
  -1,368
  -1,418
  -1,475
  -1,540
  -1,611
  -1,689
  -1,775
  -1,867
  -1,966
  -2,073
  -2,187
  -2,309
  -2,439
  -2,576
  -2,723
  -2,878
  -3,042
  -3,215
  -3,398
  -3,592
  -3,796
  -4,011
  -4,238
  -4,478
  -4,730
  -4,995
  -5,274
  -5,568
Discount rate, %
  15.80
  16.59
  17.42
  18.29
  19.20
  20.17
  21.17
  22.23
  23.34
  24.51
  25.74
  27.02
  28.37
  29.79
  31.28
  32.85
  34.49
  36.21
  38.02
  39.93
  41.92
  44.02
  46.22
  48.53
  50.96
  53.50
  56.18
  58.99
  61.94
  65.03
PV of cash for distribution, $m
  -5,429
  -974
  -845
  -724
  -613
  -511
  -420
  -339
  -269
  -208
  -158
  -117
  -85
  -60
  -41
  -27
  -18
  -11
  -7
  -4
  -2
  -1
  -1
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  50.0
  16.1
  5.1
  1.6
  0.5
  0.2
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Sears Holdings Corporation is an integrated retailer. The Company is the parent company of Kmart Holding Corporation (Kmart) and Sears, Roebuck and Co. (Sears). The Company's segments are Kmart and Sears Domestic. It also offers Shop Your Way, a member-based social shopping platform that offers rewards and personalized services. The Company is the home appliance retailer, as well as offers tools, lawn and garden, fitness equipment, automotive repair and maintenance. Its brands include Kenmore, Craftsman and DieHard. It also maintains a range of apparel and home offering, including labels, such as Jaclyn Smith, Joe Boxer, Route 66, Cannon, Ty Pennington Style and Levi's and also offers Lands' End merchandise in some of its Full-line stores. As of January 28, 2017, it is also a provider of home services, with over four million service and installation calls made annually. As of January 28, 2017, it operated a network of stores with 1,430 full-line and specialty retail stores.

FINANCIAL RATIOS  of  Sears Holdings (SHLD)

Valuation Ratios
P/E Ratio -0
Price to Sales 0
Price to Book -0
Price to Tangible Book
Price to Cash Flow -0
Price to Free Cash Flow -0
Growth Rates
Sales Growth Rate -12%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -32.7%
Cap. Spend. - 3 Yr. Gr. Rate -15.5%
Financial Strength
Quick Ratio 0
Current Ratio 0
LT Debt to Equity -93.4%
Total Debt to Equity -108.9%
Interest Coverage -8
Management Effectiveness
Return On Assets -19%
Ret/ On Assets - 3 Yr. Avg. -11.9%
Return On Total Capital -328.6%
Ret/ On T. Cap. - 3 Yr. Avg. -141.9%
Return On Equity 76.8%
Return On Equity - 3 Yr. Avg. -90.9%
Asset Turnover 2.1
Profitability Ratios
Gross Margin 22.2%
Gross Margin - 3 Yr. Avg. 22.9%
EBITDA Margin -7.9%
EBITDA Margin - 3 Yr. Avg. -4.5%
Operating Margin -8.9%
Oper. Margin - 3 Yr. Avg. -5.9%
Pre-Tax Margin -10.8%
Pre-Tax Margin - 3 Yr. Avg. -7.2%
Net Profit Margin -10%
Net Profit Margin - 3 Yr. Avg. -6.6%
Effective Tax Rate 7.3%
Eff/ Tax Rate - 3 Yr. Avg. 6.1%
Payout Ratio 0%

SHLD stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the SHLD stock intrinsic value calculation we used $16702 million for the last fiscal year's total revenue generated by Sears Holdings. The default revenue input number comes from 0001 income statement of Sears Holdings. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our SHLD stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 15.8%, whose default value for SHLD is calculated based on our internal credit rating of Sears Holdings, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Sears Holdings.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of SHLD stock the variable cost ratio is equal to 108.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for SHLD stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 12.3% for Sears Holdings.

Corporate tax rate of 27% is the nominal tax rate for Sears Holdings. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the SHLD stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for SHLD are equal to 16.7%.

Life of production assets of 10.8 years is the average useful life of capital assets used in Sears Holdings operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for SHLD is equal to 2.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-3726 million for Sears Holdings - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 107.033 million for Sears Holdings is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Sears Holdings at the current share price and the inputted number of shares is $0.0 billion.

RELATED COMPANIES Price Int.Val. Rating
JCP J.C. Penney 1.28 6.34  str.buy
KSS Kohl's 80.15 144.83  str.buy
M Macy's 35.79 48.55  buy
TGT Target 84.32 93.27  hold
WMT Walmart 102.94 83.10  hold
JWN Nordstrom 63.91 119.52  str.buy
EBAY eBay 28.10 54.88  str.buy

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.