valuation is here based on future earning it capacity to earn huge profit with hardly any assets the lead managers believe that team lease can give at least 30% plus return for next decade or so bcoz HR and temp employment is at infant stage world wide temp is magic word.... both in skilled and unskilled.... If yo take this argument and work out future growth u apply if you think this to much u avoid.... being first in market FII and DII will like this stock.... i worked out if they continue to grow at 30% to 20% even then it is not a good investment but market like such companies and will give very very high premium
here is my working
Initial Cash Flow: $20,00,00,000
Years: 1-5 6-10
Growth Rate: 30% 25%
Terminal Growth Rate: 6% Discount Rate: 10%
Shares Outstanding: 1,70,00,000 Margin of Safety: 30%
Debt Level: $0
Year Flows Growth Value
1 26,00,00,000 30% $23,63,63,636
2 33,80,00,000 30% $27,93,38,843
3 43,94,00,000 30% $33,01,27,724
4 54,92,50,000 25% $37,51,45,140
5 68,65,62,500 25% $42,63,01,296
6 85,82,03,125 25% $48,44,33,291
7 1,02,98,43,750 20% $52,84,72,681
8 1,23,58,12,500 20% $57,65,15,652
9 1,42,11,84,375 15% $60,27,20,909
10 1,63,43,62,031 15% $63,01,17,314
Terminal Year $1,73,24,23,753
PV of Year 1-10 Cash Flows: $4,46,95,36,485
Terminal Value: $16,69,81,08,812
Total PV of Cash Flows: $21,16,76,45,296
Number of Shares: 1,70,00,000
Intrinsic Value (IV): $1,245.16
Margin of Safety IV: $871.61
What Percentage of IV comes from 79%
the Terminal Value: