Net profit 120

depriciation 5
cap expenditure 20
increase in WC 3
Debt repayments 9
New debt issued 11
5 years growth rate 8%
after 5 years 4%
rate of return 11%
no of outstanding shares 10 cr
intrinsic valur per share ?
FCFE model 110

year 10 1 2 3 4 5 after 5 years

FCFE value 110 118.8 128.304 138.5683 149.6538 161.62609 2401.3019
₹ 107.03 ₹ 104.13 ₹ 101.32 ₹ 98.58 ₹ 95.92 ₹ 1,283.83
TOTAL VALUE ₹ 1,900.81
TOTAL SHARES IN CR 10
INTRINSIC VALUE OF SHAR ₹ 190.08
after 5 years
FCFE mode 110
year 10 11 12 13 14 15 after 5 yeatotal value
FCFE value 110 118.8 128.304 138.5683 149.6538 161.6261 2401.302 3208.254
###
696.9522
₹ 413.61
final value ###
no of share 10 cr
intrinsic v 169.7441