Initial Cash Flow: Rs 46,00,00,000.00
Years: 1-5 6-10
Growth Rate: 15% 10%
Terminal Growth Rate: 5% Discount Rate: 10%
Shares Outstanding: 7,11,41,924 Margin of Safety: 25%
Debt Level:
Year Flows Growth Value
1 55,20,00,000 20% Rs 50,18,18,181.82
2 66,24,00,000 20% Rs 54,74,38,016.53
3 78,82,56,000 19% Rs 59,22,28,399.70
4 93,80,24,640 19% Rs 64,06,83,450.58
5 1,10,68,69,075 18% Rs 68,72,78,610.63
6 1,30,61,05,509 18% Rs 73,72,62,509.58
7 1,52,81,43,445 17% Rs 78,41,79,214.74
8 1,78,79,27,831 17% Rs 83,40,81,528.40
9 2,07,39,96,284 16% Rs 87,95,76,884.50
10 2,40,58,35,689 16% Rs 92,75,53,805.47
Terminal Year Rs 2,52,61,27,473.73
PV of Year 1-10 Cash Flows: Rs 7,13,21,00,601.94
Terminal Value: Rs 19,47,86,29,914.84
Total PV of Cash Flows: Rs 26,61,07,30,516.78
Number of Shares: 7,11,41,924
Intrinsic Value (IV): Rs 374.05
Margin of Safety IV: Rs 280.54
What Percentage of IV comes from 73%
the Terminal Value: