Susanna Manziaris' Contributor Page
Susanna is a sophomore from Northeastern University double majoring in Finance and Political Science. She has worked as an investment banking analyst at Hampton Securities in Toronto and was selected to participate in the 2017 Goldman Sachs women's leadership camp.
Contributor Number: 126
Contributor Number: 126
Susanna's Models
Last Updated: May 26, 2017
View on Netflix: Bullish Price Target: $170 Summary of Model Assumptions: In my Netflix DCF model I have foretasted strong revenue growth averaging 3% over the next five years as the company continues to ramp its European presence, original content offerings in the U.S, and increased per user revenue. I am modeling an improvement in profitability with a gross profit of 31.14% by 2021. My DCF valuation of $170 per share is based on a terminal growth rate of 3% and a WACC of 11.0% which incorporates a required return on equity of 11.5% based on an ERP estimate of 6% in Beta of 1.53, and risk-free rate of 2.25%. |
|