Vaotion
Sazniua Haseet Assel
Basee Basd
yHet Pice yBk value
wRelane Peplacgwe
tsiq idaho
AP Precheg
’ Botto p
COST oF CAPITL
CoST OF. DEB T
uteregt
velie
C t valne
P
NOT
-And eu Deet
- Avd cowp wit SiiauMRahnso sector
- caluate YTH fos h e , fd D/E aho for each
YTM
Annuazed Retun
n n o . o wouty.
AnnuaLred ten
Mou inest lo, oo0 ad efter 34s
sose
Delbt uet.
NC.Debt: loo loy |2 /»: 10.7°.
BAvle too 200 127. (2 0'/.
434/.
Comm Papu: 5o
352-26 m.
Delo
3s2·25|
t34°/, x 4&. 25
352. 25
Post tax Cost e Debr 16.48 x - o3o
Grov Bovd 4ictd tracuy Poivt ay
e
havi matuni y siwil, to lnvests investmneur
henten
mxp retun fow net portfoio - stiaileu period
hon 2on
quiy betca (ievend Beta)
measues volt of Lopoms Srock t to o mt
Thudeg Bot
’ Fiucneel Ps k (PisE
Dest
Aseet Beta (uulevered Bete )
mes s voLt compauy' stocb re do 6tiall wbt
ucudes
as sumee no leveraye eY Debt X
’ core BiveaS operaious; oithout
AssuwHo is tuat eop
Pebt leAS (oNelacd wiu HEt pekt s
Cov (ke. Bu
2stm. 32 ke for usted cOmpa
wst pe fom past sto ce vetunno
cure D/ to cale
the dedsios teS
Mcage
copo is teki
he
Betaver the Bo Dle c o to estm.
(2) Eshm foy uuisied cowpayivisien
fnd compoy af s i a hate /iudus y
Cale Stock e t ,
pad
cowmpaie
uret
DPe
iua-Prie Rato Appoeh
EPS provides acu rate eas ue
Priee Shae t o ele retu
Teminal vnLe
ulipte
WAcc
D+E D+E
# fcFF
+FF= NE+ Ne + (Int x(i-e)) - CAPEX - swst in We
EBITYCI- t)| +, Dep CAPEX- fnvst in wc
FCFENI NCC - CAPEX- ntln WC t Net Boo
Pent cosTder Tuthete trot is treadt tedde
fom NE
Ass et
-AfC Revb
Azc Exp/ Ae iab v
- Dejerve Pevenue
-thr Cumeut Asset - Tax Payesle
X - OMr cunetcdb mw be
Notc fayable
unent f o no X
T Debt
3
gee goousn model
ybeceteted Couh
nature Stpe coo
c a l e t e i nal ?
Crordou Croouoe
Tezmi ual vue
WÁCC
Caw vaue btwn nist nftetiom nale a07%
4 - BocE X reiu v$t vate feFP
4RoE
BocE = EBIT/(Totet Assets - cr Ciab)
BOcE EB1TDA ( Cro ss Rxe Asset t cunr Asset- ur ib
2 Shag
mutki s t a g
RoE Res PAT Ntwo
+ Resees L
Relnst Poe Reinvst / u d
Relnrg CAPEX’
Dep
Fuuds No PAT
NO
Teew ual o e FcFP
wACC
Nuliple Approc
3suupion thas we sel owr R
Stete t t e eu oe tezminal
P/E Shaue prie zanwie Pu Show
PEG Rario P/E
Price /eook S haue Pre ; Bkvae Pas oue
Divideud.4ied Divd sae
Price / Sae. Sheue pice + Peu pe slare
eepmse vewe
- EV EB |T
Cepitay
çqticouioureyock
20,00O
Ove's aug age is S4
S*preled iquiialaia
Rae
Ceu: Doci cddvees canniny
Powy
Estm. Exp Cagnfoos Aen cest9 t e
dis ount hhee cas fous to preeut y
ise Yate