posted on
Aug 25, 2009 01:01PM
Message: range
|
An analysis of your Samsung prediction Net Income Price range |
|
||||||
|
|
|
|
|
|
|
|
|
|
As a basis in determining Samsung’s percent of the total, RP has stated |
|||||||
|
that the total dollars is estimated to be in the hundreds of millions. |
|||||||
|
I have used 700 million totals as a base for calculations |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
The net amounts to edig from 40 to 100+ millions seems unlikely as the |
|||||||
|
percent of the total infringement dollars is extremely high |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
Edig Net |
PPS |
Amount |
Avg $ |
% of Total |
Avg EPS |
PE |
Probabiklity |
|
|
|
Inc. DM |
Amount |
(700 Mil) |
|
|
Percent |
|
|
|
|
|
|
|
|
|
*** |
5 Mil |
$0.18 |
9 Mil |
9 Mil |
1.30% |
0.018 |
10 |
50 |
|
|
|
|
|
|
|
|
|
|
10-15 Mil |
$0.26 |
18-27 Mil |
22.5 Mil |
3.20% |
0.045 |
5.7 |
15 to 25 |
|
|
|
|
|
|
|
|
|
|
20-30 Mil |
$0.74 |
36-55 Mil |
45 Mil |
6.40% |
0.09 |
8.2 |
3 to 10 |
|
|
|
|
|
|
|
|
|
|
40-50 Mil |
$1.58 |
73-91 Mil |
82 Mil |
11.70% |
0.16 |
9.9 |
1% |
|
|
|
|
|
|
|
|
|
|
60-100 Mil |
$3.80 |
109-182 Mil |
145 Mil |
20.70% |
0.28 |
13.6 |
<1% |
|
|
|
|
|
|
|
|
|
|
120-150 Mil |
$5.00 |
218-273 Mil |
245 Mil |
35% |
0.48 |
10.4 |
<1% |
|
|
|
|
|
|
|
|
|
|
60% less Exp |
|
55% to Edig |
|
|
|
|
1 of 174 |
|
|
|
|
|
|
|
|
|
*** |
Added as a Minimum amount based on prior settlements |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
If the 700 million is net to edig, the % of total would equal approx. 1/2 as shown |
|||||||
|
This may impact the probability percent |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
1 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply