Jultifying Factors Spreadsheet

Comparable Ranges (normal)

High
Low
P/E RATIO
Current (CP/2016 EPS)
Forward (CP/2017 EPS)
Company Historical (IND sheet)
Company Historical (Ouma sheet)
Industry Historical
Peer Historical
Key PeerAT&T
S&P 500 Historical
S&P 500 Current
JUSTIFIED P/E
Growth
Cost of Equity
Risk

EV/EBITDA RATIO
Company Historical (IND sheet)
Company Historical (Ouma sheet)
Industry Historical
Peer Historical
Key Peer (Name) AT&T INC
S&P 500 Historical

35
17
N/A
N/A

Company Ranges--Adjusted
High
Low

4.2
12.1

18.2
7.7
3.7
27.3
33.1
33.1

N/A
N/A
35
18.9
14.5
18.9

9.1
4.4
4.6
15.7

0.65

0.95

N/A
N/A

N/A
N/A

N/A
N/A

0.95

N/A
N/A
7.3
7.3
7.3
6.2

-1
2
-3.5
-4.5
23.9
23.9

5
2.5
12.7
12.7

N/A
N/A
N/A
N/A

24
N/A
N/A
N/A
N/A

My Estimate