you are viewing a single comment's thread.
What is the discount rate you are using for the years?
Oh, I'm sorry. I forgot to include the discount rate.I used a 10% discount rate in my calculation.
Using your assumption, I have PV $87+changes. So your calculation is OK.The street analyst may use a shorter number of years in their calculation. And they may be using higher discount rate for later years because of uncertainty.