Initial Cash Flow: $63,58,10,000
Years: 1-5 6-10
Growth Rate: 10% to 15%
Terminal Growth Rate: 4% Discount Rate: 11%
Shares Outstanding: 9,18,90,000 Margin of Safety: 30%
Debt Level: $2,56,00,00,000
Year Flows Growth Value
1 69,93,91,000 10% $63,17,89,521
2 76,93,30,100 10% $62,77,94,466
3 88,47,29,615 15% $65,21,80,339
4 1,01,74,39,057 15% $67,75,13,451
5 1,17,00,54,916 15% $70,38,30,595
6 1,28,70,60,407 10% $69,93,79,995
7 1,41,57,66,448 10% $69,49,57,538
8 1,55,73,43,093 10% $69,05,63,046
9 1,71,30,77,402 10% $68,61,96,342
10 1,88,43,85,143 10% $68,18,57,250
Terminal Year $1,97,86,04,400
PV of Year 1-10 Cash Flows: $6,74,60,62,541
Terminal Value: $12,56,05,28,289
Total PV of Cash Flows: $19,30,65,90,830
Number of Shares: 9,18,90,000
Intrinsic Value (IV): $182.25
Margin of Safety IV: $127.57
What Percentage of IV comes from 65%
the Terminal Value:
this i think gravatis assumption and valuation