Risk Free 5.98% Risk premium 7.20% Beta 1.5 Ke / Wacc 16.78% 10% Number of shares 1440000 Closing share price 39.75 Value 57240000 Value by DCF valuation 20300.51210414 Difference -57219699.4879 39.75 0.01409757785 Growth rate (Curtis right corporation with same PE value)
24
Embed
CV Negotiation yeats and tse negotiation . dcf cas flow
yeats and tse negotiation . dcf cas flow. yeats and tse negotiation . dcf cas flow
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Number of shares 1440000 (Cash Dividents)Closing share price 39.75 CFValue 57240000 (Capex)Value by DCF valuation 190804599.54 Working capital needsDifference 133564599.54 (Change in WCM)
FCFF
Growth rate (Curtis right corporation with same PE
Terminalvalue FCFF*(1+g)/WACC-gTV 4931155.16Pv of TV 2972305.57value of firm 3516276.061debt 119100Value of the firm 3397176.061
Face value 0.05418631*1000 54.18630969
0.06500118 0.06500039 0.065 0.0649978736%
0.07345217 0.0649982 0.073385 0.0649985897%
CompanyArvin 7.5Tristar Aerospace 10 9.9 Net income (GM)Detriot diesel 12.2 Industry multipleSundstrand Corp 16.7 Equity valueWalbro 19.8 no of sharesHoneywel 24.7
39.76666667Face value shares
hussmann 27.3 *1000Bridgeport machines 29Moore 63
Equity value/Target net income
Yeats TSE0 201636.5
9.9 39.766670 8018413
1440000 626943610 0.1278970 127.8969
Arithmatic meanCompany Value share face value No of sharesYeats 20300.5121041443 14.0975778501 1440000Tse 3397176.06085912 54.186309688349 62694361Ratio 167.344352863178 3.8436609653454
No. Of TSE exchange 374642.82437579 Entry Price
Relative valuationCompany Value share face value No of sharesYeats 0 0 1440000Tse 8018413.29463037 127.89688205978 62694361Ratio #DIV/0!