Subject: Re: Byd, has traded well this month,
Costco.

An interesting one. I've not actually done a fag packet on this one so I just have!

Last 5 yr EPS growth c13%
Average last 3 years eps 11.14.

11.14 @ 13%pa x 10 years=37.82 eps. x 20 times earnings = 756.4 @ 10% discount rate equates to an intrinsic value of $291 a share and a current share price of $520.

What am I missing?