Scribd Logo
Upload

Welcome to Scribd!

  • VK

    Uploaded by

    abhi
    11 views1 page

    Original Title

    vk

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    11 views1 page

    VK

    Uploaded by

    abhi

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    values in cr

    Year 2020 2019 2018


    CFO 700 785 418.57
    Interest (1-t) 18.3931 22.9056 6.0216
    Capital Expenditure 174 178 155

    FCFF 544.3931 629.9056 269.5916


    WACC @ 8.9% 0.774312661253467 0.843226 0.9182736455
    Present Value 421.530470029025 531.1531 247.55886134
    Total FCFF 1200.24241829539 Value of the Firm
    Value of the Firm Value of debt + Value of equity
    Value of equity 8775.40123366586
    Horizon 10808.4735904878
    WACC 0.711030910241935
    HW 7685.15881537047
    Explicit + Horizon 8885.40123366586
    Intrinsic value 68.8097361857497

    You might also like