Abercrombie & Fitch Valuation Model

Description
Structure of Valuation Model

1/ Key Inputs
2/ Operating Leases
3/ Employee Options
4/ Weighted Average Cost of Capital (WACC)
5/ Free Cash Flow to the Firm (FCFF)
6/ Free Cash Flow to the Firm Valuation (FCFF Valuation)
7/ Historic Growth Matrix
8/ Fundamental Growth in Earnings Before Interest & Tax (EBIT)
9/ Fundamental Growth in Net Income

A - Balance Sheet
B - Income Statement
B1 - Income Statement TTM
C - Statement of Cash Flows
D - Financial Ratios

I - Free Cash Flow to Equity (FCFE)
II - Positive Contingency Valuation Scenario
III - Negative Contingency Valuation Scenario