大摩IPO估值模板 Morgan Stanley_Office Depot.xlsVIP

ModPubIndexInternal IndexInformation Chart Relative Price vs. PE Chart Absolute vs. Rel. PE RI Componenents Stores by State NIavlLZQ Sales Mix + Comps Old Store Model Store Model-Backup Linked Data Old Lease Schedule RNOA -- ROE OLD Operating Lease Model Return on IC rolling comp rollforward ri-open Valsum QuickComps __FDSCACHE__ Sheet1 Open Platform LTM ROIC RNOA -- ROE Residual Income and DCF Cash Flow Balance Sheet Income Statement ImportantDisclosures Changes in shareholders equity Address ANA ann_div ann_store Authors Authors BRO CopyrightStamp COU CQEnd Currency CurrentStockPrice CurrQtrEPS CurrYearEPS CurrYearTotalRevenue CurrYearTotalRevenueActual CUSIP CYEnd Date Deleted Description Discipline DISCIPLINE DisclosuresText Distribution DistTable DistTablePreamble DOCDAT DOCTIME DocType EMAIL_ALERT EmailAlert FiveYearGrowthRate FollowingYearEPS FollowingYearTotalRevenue FollowingYearTotalRevenueActual HL IND Industry IndustryId IndustryRating KeepVersions LanguageCode LastCell MacroVersion MACRS_schedule MACRSoptions ModelPrice Multiplier NextYearEPS NextYearTotalRevenue NextYearTotalRevenueActual ObjectType PANA PathName PRODUCT PSYM PublishDate qtr_bs qtr_is_2 Rating RatingsDefined RatingsDefs RegACDisclosure ResearchTopic RIC SECSettlement SEDOL shares SourceDefined StockRating SubjectCode SubmitterUserId SUPPRESSED TargetPrice TemplateRegion Ticker Tickers UpdateReason USRegDisclosures India by Morgan Stanley India Company Private Limited; in Canada by Morgan Stanley Canada Limited, which has approved of, and has agreed to take responsibility for, the contents of Morgan Stanley Research in Canada; in Germany by Morgan Stanley Bank AG, Frankfurt am Main, regulated by Bundesanstalt fuer Finanzdienstleistungsaufsicht BaFin ; in Spain by Morgan Stanley, S.V., S.A., a Morgan Stanley group company, which is supervised by the Spanish Securities Markets Commission CNMV and states that Morgan Stanley Research has been written and distributed in accordance w