Valuation of Mid Cap Tech companies $20 billion to $50 billion Value

NOTE : Stocks in this page are valued using the Discounted Cash Flow (DCF) technique. The 3 components of the valuation are : (A) Base FCF. (B) FCF Multiple. (C) Net book value for val. Total value (T) = (A x B) + C . Value per share = (T) / Shares oustanding (S). Please refer to the post Discounted cash flow basics to understand this valuation technique.

Company list   AT&T   Accenture   Amazon   Priceline   Texas Instruments   Micron Tech   VNWare   ADP inc   Western Digital   Seagate   Infosys   Salesforce   Corning   Broadcom   Cognizant Updated - 10/22/2014  T Valuation : $7.24 / share , Total value : $47 billions (Base FCF : $14 billions , multiple 15 , Net book value for val : -$163 billion) Shares oustanding : 6,490 millions  LINKS SEC  Company Updated - 10/22/2014  ACN Valuation : $63.20 / share , Total value : $45 billions (Base FCF : $3 billions , multiple 15 , Net book value for val : $0) Shares oustanding : 710 millions  LINKS SEC  Company Updated - 10/22/2014  AMZN Valuation : $94.62 / share , Total value : $44 billions (Base FCF : $2 billions , multiple 25 , Net book value for val : -$6 billions) Shares oustanding : 470 millions  LINKS SEC  Company Updated - 10/22/2014  PCLN Valuation : $846.15 / share , Total value : $44 billions (Base FCF : $2 billions , multiple 20 , Net book value for val : $4 billions) Shares oustanding : 50 millions  LINKS SEC  Company Updated - 10/22/2014  TXN Valuation : $33.10 / share , Total value : $37.40 billions (Base FCF : $2.8 billions , multiple 13 , Net book value for val : $1 billion) Shares oustanding : 1,130 millions  LINKS SEC  Company Updated - 10/22/2014  MU Valuation : $27.17 / share , Total value : $32.50 billions (Base FCF : $2.50 billions , multiple 13 , Net book value for val : 0) Shares oustanding : 1,200 millions  LINKS SEC  Company Updated - 10/22/2014  VMW Valuation : $73.90 / share , Total value : $32.00 billions (Base FCF : $2 billions , multiple 15 , Net book value for val : $2 billions) Shares oustanding : 1,200 millions  LINKS SEC  Company Updated - 10/22/2014  ADP Valuation : $62.11 / share , Total value : $30.00 billions (Base FCF : $1.50 billions , multiple 20 , Net book value for val : 0) Shares oustanding : 480 millions  LINKS SEC  Company Updated - 10/22/2014  WDC Valuation : $107.44 / share , Total value : $26.00 billions (Base FCF : $2.00 billions , multiple 12 , Net book value for val : $2 billions) Shares oustanding : 240 millions  LINKS SEC  Company Updated - 10/22/2014  STX Valuation : $69.16 / share , Total value : $24.00 billions (Base FCF : $2.00 billions , multiple 12 , Net book value for val : 0) Shares oustanding : 350 millions  LINKS SEC  Company Updated - 10/22/2014  INFY Valuation : $20.61/ share , Total value : $23.50 billions (Base FCF : $1.50 billions , multiple 12 , Net book value for val : $5.50 billions) Shares oustanding : 1,140 millions  LINKS SEC  Company Updated - 10/22/2014  CRM Valuation : $37.70 / share , Total value : $23 billions (Base FCF : $1 billions , multiple 25 , Net book value for val : -$2 billions) Shares oustanding : 610 millions  LINKS SEC  Company Updated - 10/22/2014  GLW Valuation : $13.31 / share , Total value : $22.10 billions (Base FCF : $1.70 billions , multiple 12 , Net book value for val : $1.70 billions) Shares oustanding : 1,660 millions  LINKS SEC  Company Updated - 10/22/2014  BRCM Valuation : $35.10 / share , Total value : $20.50 billions (Base FCF : $1.50 billions , multiple 13 , Net book value for val : $1 billion) Shares oustanding :580 millions  LINKS SEC  Company Updated - 10/22/2014  CTSH Valuation : $32.68 / share , Total value : $20.00 billions (Base FCF : $1 billion , multiple 16 , Net book value for val : $4 billion) Shares oustanding :610 millions  LINKS SEC  Company