Paying users zone. Data is covered by .

• Get to Celgene Corp. for \$15.99, or

• get to whole website for at least 3 months from \$49.99.

# Celgene Corp. (CELG)

## Dividend Discount Model (DDM)

Difficulty: Intermediate

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.

### Intrinsic Stock Value (Valuation Summary)

Celgene Corp., dividends per share (DPS) forecast

Stock valuation by this method is not possible because prior year DPS is equal to zero.

USD \$

Year Value DPSt or Terminal value (TVt) Calculation Present value at %
0 DPS01
1 DPS1 = × (1 + %)
2 DPS2 = × (1 + %)
3 DPS3 = × (1 + %)
4 DPS4 = × (1 + %)
5 DPS5 = × (1 + %)
5 Terminal value (TV5) = × (1 + %) ÷ (% – %)
Intrinsic value of Celgene's common stock (per share) \$
Current share price \$

1 DPS0 = Sum of last year dividends per share of Celgene's common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.

### Required Rate of Return (r)

 Assumptions Rate of return on LT Treasury Composite1 RF % Expected rate of return on market portfolio2 E(RM) % Systematic risk (β) of Celgene's common stock βCELG Required rate of return on Celgene's common stock3 rCELG %

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

Calculations

3 rCELG = RF + βCELG [E(RM) – RF]
= % + [% – %]
= %

### Dividend Growth Rate (g)

Company does not pay dividends