For fun I decided to test my number crunching abilities on Tableau Software (DATA). Sorry if it has done before. Here’s my math:
Tableau Software - DATA
Revenues
2012 29 32 41
2013 40 49 61 81 = 231
2014 74 90 104 142 = 410
2015 130
Earnings
2012 .03 .03 .04
2013 -.05 .01 .08 .20 = .24
2014 -.01 .05 .06 .42 = .52
2015 .08
TTM
03/2013 .05
06/2013 .03
09/2013 .08
12/2013 .24
03/2014 .28
06/2014 .32
09/2014 .30
12/2014 .52
03/2015 .59
YoY EPS growth = (.59-.28)/.28 = 110%
PE as of 6/5/2015 = 115.6/.59 = 195
1YPEG = 195/110 = 1.77
Not exactly what we’re looking for, but since I went through the exercise I figured I’d post it to the board to save someone else the time.
If anyone would care to check my math please let me know if I made a mistake.
Cheers!
–Kevin