I have kept very low growth rate in my assumption and 25% MOS still make with a decent fair value Rs765 compare to issue price of 421 so good upside in long run High entry barriers in the CGD business in the form of huge capital expenditure needs, time taken to set up a pipeline network (including last-mile connectivity) and access to gas supplies, debt-free balance sheets, a healthy cash kitty and strong return ratios are key strengths of both. And compare to listed peers it is at a good 30% discount so good upside IMO. do put single lot application only in multiple PAN account best of luck apply and also like equitas and ujjivian buy from the market on listing
Initial Cash Flow: $3,01,00,00,000
Years: 1-5 6-10
Growth Rate: 15% 12%
Terminal Growth Rate: 5% Discount Rate: 10%
Shares Outstanding: 9,87,77,778 Margin of Safety: 25%
Debt Level:
Year Flows Growth Value
1 3,37,12,00,000 12% $3,06,47,27,273
2 3,74,20,32,000 11% $3,09,25,88,430
3 4,11,62,35,200 10% $3,09,25,88,430
4 4,48,66,96,368 9% $3,06,44,73,989
5 4,93,53,66,005 10% $3,06,44,73,989
6 5,47,82,56,265 11% $3,09,23,32,844
7 6,13,56,47,017 12% $3,14,85,57,077
8 6,93,32,81,129 13% $3,23,44,26,816
9 7,76,52,74,865 12% $3,29,32,34,576
10 8,61,94,55,100 11% $3,32,31,73,072
Terminal Year $9,05,04,27,855
PV of Year 1-10 Cash Flows: $31,47,05,76,497
Terminal Value: $69,78,66,34,520
Total PV of Cash Flows: $1,01,25,72,11,017
Number of Shares: 9,87,77,778
Intrinsic Value (IV): $1,025.10
Margin of Safety IV: $768.83
What Percentage of IV comes from 69%
the Terminal Value: