I AM APPLYING FOR THIS IPO WOULD HAVE BEEN HAPPY IF THE IPO PRICE WAS AROUND 795 SO 806 IS FINE I NORMALLY GIVE 25% SAFETY HOWEVER IN CASE OF BSE 15% IS FINE GIVE IT NATURE OF BUSINESS ALSO I HAVE TAKEN VERY LOW GROWTH RATE OF 10% MAX TO 8% WHICH IMO IS POSSIBLE WITHOUT ANY ISSUE. ALSO I GOT THE NP OF 172 CR BY MULTIPLY HALF YEARLY NP
IMO IT WILL LIST AROUND 930-950 RANGE
Initial Cash Flow: $1,72,36,00,000
Years: 1-5 6-10
Growth Rate: 10% 8%
Terminal Growth Rate: 5% Discount Rate: 10%
Shares Outstanding: 5,36,78,172 Margin of Safety: 15%
Debt Level:
Year Flows Growth Value
1 1,89,59,60,000 10% $1,72,36,00,000
2 2,08,55,56,000 10% $1,72,36,00,000
3 2,29,41,11,600 10% $1,72,36,00,000
4 2,52,35,22,760 10% $1,72,36,00,000
5 2,75,06,39,808 9% $1,70,79,30,909
6 2,99,81,97,391 9% $1,69,24,04,264
7 3,26,80,35,156 9% $1,67,70,18,771
8 3,52,94,77,969 8% $1,64,65,27,521
9 3,81,18,36,206 8% $1,61,65,90,657
10 4,11,67,83,103 8% $1,58,71,98,099
Terminal Year $4,32,26,22,258
PV of Year 1-10 Cash Flows: $16,82,20,70,222
Terminal Value: $33,33,11,60,086
Total PV of Cash Flows: $50,15,32,30,308
Number of Shares: 5,36,78,172
Intrinsic Value (IV): $934.33
Margin of Safety IV: $794.18
What Percentage of IV comes from 66%
the Terminal Value: