I have taken high growth rate i got the fair value at 360 with 25% MIS my fair value for RBL bank would be Rs 270 so it will list around 290 to 320 IMO it they come with good quarter result then Rs. 360 is on card By Diwali
When i was doing my research i was looking at DCB bank looks good if you compare with RBL and YES bank DCB bank 3000 cr market cap profit 191 Crs look cheap when u compare with YES and RBL however its NPA is 2% compare to YES and RBL .5% which may be the reason these r getting better PE rating
Apply this issue it will give you listing gain long run it will be portfolio stock so buying on list will be good option if u do not get allotment
Apply single LOT ONLY
Initial Cash Flow: $2,92,50,00,000
Years: 1-5 6-10
Growth Rate: 24% 18%
Terminal Growth Rate: 5% Discount Rate: 11%
Shares Outstanding: 36,98,08,976 Margin of Safety: 25%
Debt Level:
Year Flows Growth Value
1 3,56,85,00,000 22% $3,21,48,64,865
2 4,31,78,85,000 21% $3,50,44,92,330
3 5,18,14,62,000 20% $3,78,86,40,357
4 6,16,59,39,780 19% $4,06,16,95,518
5 7,27,58,08,940 18% $4,31,78,38,478
6 8,51,26,96,460 17% $4,55,12,35,153
7 9,87,47,27,894 16% $4,75,62,45,745
8 11,35,59,37,078 15% $4,92,76,41,988
9 12,94,57,68,269 14% $5,06,08,21,502
10 14,62,87,18,144 13% $5,15,20,07,475
Terminal Year $15,36,01,54,051
PV of Year 1-10 Cash Flows: $43,33,54,83,411
Terminal Value: $90,16,01,30,806
Total PV of Cash Flows: $1,33,49,56,14,217
Number of Shares: 36,98,08,976
Intrinsic Value (IV): $360.99
Margin of Safety IV: $270.74
What Percentage of IV comes from 68%
the Terminal Value: