-
Notifications
You must be signed in to change notification settings - Fork 4
/
sample.json
66 lines (65 loc) · 1.24 KB
/
sample.json
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
{
"name": "",
"ticker": "",
"exchange": "",
"description": "",
"price_per_share": 1.0,
"shares_outstanding": 100,
"market_cap": 1.0,
"enterprise_value": 100,
"cash_and_equivalents": 1.0,
"debt_and_equivalents": 1.0,
"sector": "",
"currency": "",
"industry_exposure" : [
{
"industry" : "",
"exposure" : 1.0
}
],
"unlevered_beta": 1.0,
"levered_beta": 1.0,
"geographic_exposure" : [
{
"region" : "",
"exposure" : 1.0
}
],
"equity_risk_premium": 0.05,
"cost_of_equity": 0.10,
"value_of_equity": 0.00,
"default_spread": 0.02,
"effective_tax_rate": 0.25,
"pre_tax_cost_of_debt": 0.05,
"after_tax_cost_of_debt": 0.05,
"interest_expense": 0.05,
"average_maturity": 2,
"operating_leases": [
{
"rent_expense": 100.0,
"lease_commitments":[10,20,30,40,150],
"value":1.0
}
],
"convertible_debt": 0.0,
"convertible_price_to_par": 0.0,
"debt_value_convertible": 0.0,
"equity_value_convertible": 0.0,
"preferred": [
{
"name": "",
"shares_outstanding" : 100,
"price": 1.0,
"dividend": 1.0
}
],
"cost_of_preferred": 0.0,
"value_of_preferred": 0.0,
"cost_of_capital": 0.08,
"FY2017": {
"date": "",
"Assets": {
...
}
}
}