Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Enterprise Value (Cr.) 835.55 811.36 1,040.40 1,160.09 1,217.

08
EBITDA 86.6753112033195 108.470588235294 108.03738317757 117.062563067608 111.966881324747
EV/EBITDA (X) 9.64 7.48 9.63 9.91 10.87
GROWTH IN EBITDA -20.09325973664 0.400976999796 -7.709706377116 4.551061601941
AVERAGE 3YR
GROWTH IN EBITDA -9.13399637132
EXPECTED EBITDA 78.75839142318
FORCASTED EBITDA
757.1808933194 759.2308933194
SHARE
OUTSTANDING 1.01
TARGET PRICE 749.6840527915
ENTRY PRICE 562.2630395937

You might also like