Valuation Notes
Valuation Notes
vle taeoners,
puUTchare
Sasfaehn BdO
a
die t hos
pay pesent
to the
ave
relahen detemne eshm
aceGg o cempces
tne
casb
futuse eceense
to
Staapo
Depoeerntg
Ugtomes
identy
tobepo Com
silling o
tnvestoy
betose
tesg
-’
c
Benet-
t
eNoae
valu
Va
busiess censdeaons the
og
ouay alue
maehng valuah
foo
Need
gaoe
rdusy to
busin dnse, neod
Vauahn Asqshen
vabae fars
vaue puhase
FPO Com
a
O
t po olesemmng the
1dennty
Crres npye
ae
Srse hddas
pent a e
Cestan vas
essted
i den by
yab Tsade
Lesg Pecrea.
Inwemy
10
Rotand
equy
arnd abhe ASse
anet0
Retret
e value bookbPdusted
lompaneo ohen Caed
alot ane
Lalanes Ame val 0ok
capat Shoe
aprot, hìs Candos
cOmpay
ties
emeny MOSt Sheo balance
mehd Tsadnnal set
loelleves
aluahen based
valuahen appoDaches
to 3
Shae cap Raaned a q P5)s00 550
betene adred
hae
20)OD0
peman
Ateo sualuahelat 160/)
18,00
D8 o
Labhes egwhy
16 O0
Popery plaort, 2gup Shae capita)
S500
Invenoy
Reccvckes
Ayumarto
Cago0-0000so) 850
3SO0
Cohocabh equalerto Logtemmbomy
35,à60 becb payae
Tor
matanable
bs
paoto thOse candalae ens,ae fletuas 0
yeoes past fere
almot
been bas
busunen aAt
Sane he
pd tutune calulaa and
Capaot easuneg OseG
aased
cQompany Vaue
cash eopeed
tutSe
adjuatec
taOvae
esenes rewdaren
dedutedtzm be
mt
goteh may Anes
man veue lues a
Licuodanen
lagnwdahen
Oederos shusdun fos
ohen -aed
a)25O
payalals L
bsnqo Term Long leo
3aSD
calulased
Unutual
a0 add
tbe ao hey a e
ausmod
Pat
LV 2
mhen dollo
200O
Aeyutinena
Sale a Lad
3y-eaS 3 megest
3
leoi Ersocodray
land 2000
Add abremal bo
loenhenegt tueD
B6500
22yc00
vade mamod
Yeans
Yeen (|850O
3
Yeen3
Arg p ene
6
Tae c36)
Rutuse mainairaale
aprtahsahen sato
Gteersty fos
the eompany naneua
a set me
valahon ecca9ise
Cash
are
coniny's
ntenGne
Ualuahon
coahyloo
alaulolo
Rgny holda
(l+y
drscort DOte Cdeyords
at
tl
a oany Somo199
lntest Dote)
calcuwoteo by compordng
Calelacd
pu
FUe
PuCItn
tetO
sare
Compow
Gxeel fomua.
amou
Pt he pymeg onnsallment
oeset vaue
neven
Pa
t ¬qual monny
)axoO
oonual
Seme intesya
erd of ea,
ashAg
penod the Ds called
+ AC1+a
fVAn.
Futuse an
peuodle
Kemtsoret pe peuco
dee
annuy
Rerpetuhes
te Speuad annuhes
that poncla payYmento
Soseves
Discewrded cath oes ehod CoCF)
ts tteoe cashtlos
Cn tn
C t CFa
(i-ton
ve Voe esm
70e4 e ehan
wl ho clioswt
bighe
Stepo
4)
calcwuate
Caleulote
5) vabdae he petoming
analyB6
Sensihany
esahe
woays
waihon
CFCFF)
the newere
facten
fos
he fnanea `taternerss se nedto
shase prcg
shamng the
evere
Sales hOeeast seShmate the
COas
Qemene
Roveno
Sellg geniae 12eveno
admnstuame epeo
ryesb Sepraiahe
Depseeahen
Loniong
Dnderd tcund
Povay decisies
e nenest Long t e n
fouecast raB9
Dven
Aine tem
Ne ixod assets
CRevenue)
fnuesnenta
N o n e e Goh in
Inuestments
COG5 Irvertene coos
entoes Resualalas) Sales
Sales
Recerales cRovera)
None adNaces
Aent payabe
Asutio aycble
COGS
PrE
tqupmat Reenue
clasig
tetasned eomngs Pmevoys-pais closig balanca
tcuoet yeo net incenne,
uestmet
capsed =et Snvectmert
vegnant Capiteu GoSS
Gooss Leo
apsta
Charpo Addlen
Eoamctisahen Depoeahen Addi
ot
ajte pneopnahig
tar Tac Less
be EBIT
te oe caeh fonee
calulahen n
shases alyeek lgem 9eiwed Cosh
Shaoug gen Sreceve Cagh
Yssue
55uee
tnanam omfloe Cagh
Stases cdeposss
ome salePenecgo
agseto Arora hvestments
equiprest lot paopeuhy PesnchaseSalec
chsheg ineshing em QuCash
i
Jncoeae
payalsies ehnges captal
osuaso Lnseasel Lop
dopsouaren&ammsasen Aysmert
too
opesiahng om ouo Cash
autinhes
Stetenert
ERT +ntest epenbe - Jntere encene- Shen
ophaing Phcome
wh a ecu
Changes an cocming captl cnomges
ce018- A) + Depann
asosng capha
-hangoGro0ss captu Tvestne
Acosurs Hoeralese
ve casto
aeLt
aeLewt elhevables
{mentores ve
mentores e
S ends hoe
tesun long
olde ae
enpensss
foreest re fos aftes incone net
capatahen
caperdona apies
ccuudate aszol, Axeol
popad Oebt Dert +eo
cash mon -Changes
e
dioes Captul Depociaen oceme wet
old of
debt Repaymnei lssuod~ debt New debi: Net
Obilgerions
aeduingTCFF fsOm oelated dest
collosed
b be Com
psymerto obhgahy
des expenes the au
maomg gen hodes equiny avalable oro
-49
Cash 0sdual he s holdes equy +he feos
Cvailable fiao cagh
CFrE) equity to6eoo
CAssumes thot enpany oll pay
Disdend dlsa t mOdel
Helps 5n detenng
as weu
dsvderd in prosed cndhwe as
the întinste vaue the stou today
3toeam Ot
dPidends
modes dsonted ca3h
po +odoy
pice
Snehned euado dcend porcy
easy o use.
Les that an nesto fotends
ne
to buy
yeas. Suppose he ecp esto to
to shane tO Pay
md ould g l the
diidend net yeas
d the end
Shae Qt the expested pico Bo
today
Po. b+P
Gosdon
Assune hat dends ane
centnt
Poz
Po D
ss lasty.
ABc pad a dudod to
future ae enpeted
Thediided in 4he uhat Uoud be
Dete 6
paeperly egured
it he
the shae poice today