Calculations Regarding Intrinsic Value. Please Take A Look.

Hi everybody, I am trying to figure out the calculations of a company's intrinsic value. I took CSCO as an example here. Please correct me if I am wrong. Thank you very much.

I calculate the AVERAGE ANNUAL OPERATING CASHFLOW GROWTH RATE over the last 5 years.

1) 2002: 6587 million
2) 2007: 10,104 million
3) Years: 5
4) Shares outstanding: 6,070 million ( 6.07 billion )

With the above information 1, 2, 3 & 4, I came up with Cashflow Growth Rate of 8.93%


Question 1 - I would like to know if my calculations are correct that Cashflow Growth Rate is indeed 8.93%?


Question 2 - After futher calculations, to keep question short & sharp, I came up with the company's intrinse value is estimated to be $13.36. Is CSCO intrinsic value about $13.36?

 

1. yes , it's 8.93
2. Wrong forum to ask this question

 

Thanks and sorry I didn't know that I am posting in the wrong forum.

 

by "wrong" forum I meant that most of ppl here (options) don't give a sh*t about fundamentals ; your post will be unanswered