Download - Excel Workings ITE Valuation
-
7/24/2019 Excel Workings ITE Valuation
1/19
Klsc gcr khy ctdnr prcmnats dnlp plnksn ekil en.
I akh dnlp ih khy acursns Gihkhan, Ekhkfnenht, Qtrktnfy, Ekrbnhf, Duekh
_nscurans, Crfkhikch !ndk"icr, #achceias, #$anl, %issnrtkch, &K'QIE,
Chlihn (nst kh) khy ctdnr bih) cg prcmnats.
Gcr gull snt cg khswnr, Plnksn ekil en kt [email protected]
mailto:[email protected]:[email protected] -
7/24/2019 Excel Workings ITE Valuation
2/19
Nxdioit ; - _nanht Zrkhskatichs ih tdn Ihgcrektich Znadhclcfy Qnrvians Ihjus
Qcuran= Prktt's Qtkts
Qklns EWIA tc Hnt Ihacen EWIA tc Qklns EWIA tc Frcss Prcgit
^hjnr $;,000,000 0.;7 0.6; ;.0?
$;,000,000$!,000,000 0.;; ;."! ;.#?
$!,000,00;$?0,000,000 0."7 ?."; .##
$?0,000,00;$!0,000,000 0.07 0.7 ;.6%
$!0,000,00;$;00,000,000 0.0? ;.;? 7.6%
&'nr $;00,000,000 0.06" 0.7 ?.;#
(ll Ace)khins 0.00% ;.? ?.;
* EWIA 5 Ekrbnt Wklun cg Ihvnstnj Akpitkl
-
7/24/2019 Excel Workings ITE Valuation
3/19
ry
EWIA tc *+I EWIA tc +cc- Wkln
cg Ih'nstnj Ak)itkl
;?.6 ;!.7!
!.% 7.?"
;%.#; .07
6. ;.06
??.7 ;;.%
7.? ".
;%."6 6.%
-
7/24/2019 Excel Workings ITE Valuation
4/19
Nxdioit ? - IZN Gihkhaikl Qtktnenht Ihgcrektich
Ihacen Qtktnenht Ihgcrektich
?0;; ?0;? ?0;1
(ctkl _n"nhun *,+-,*+ /,*-,+0 /,0-;,;/
&cst cg ?cc)s Qcl) +//,-1/ +0;,0/1 ;*,:;0
%irnat &csts //1,/ :+;,-*1 1-,:+
?rcss 'rc>t --,1/1 *,+1,-/- *,*/,;;+
Ih)irnat &csts ;*,0/+ -:,*+ *,+*+,0-*
Cpnrkhf Ihacen /*1,;+ /,1;- *;;,/*/
Ctdnr #$pnhsns :,11 1/,// *+0,00;
Ctdnr Ihacen *,0 +,0;/ 0+1
7nt Ihacen *0+,:0 :10,/0 1/,*1;
Oklkhan Qdnnt Ihgcrekch
/** /*/ /*+
ssnts&urrnht Kssnts +;/,::+ 1-*,* +-0,;1+
&ceputnrs6Gurhiturn64ndialns ;*,/ *+0,1*+ **,1:
%nprnaikch &cep6Gurh64ndialns 9+-,-**= 9;,/= 9-0,:/=
2nksdcl) #
-
7/24/2019 Excel Workings ITE Valuation
5/19
-
7/24/2019 Excel Workings ITE Valuation
6/19
Gihkhaikl Ekrbnt Ihgcrektich
_isb grnn rktn 1.4>%
Nquity risb prniu !.""%
#kll $cpkhy risb prniu ".""%
Acst cg &i'& yinlj jn(t ).""%
.+. ,# +rnksury -chj inlj /)" ynkr0 1.""%
!.>"%
;.>"%
cst cg N!uity
_isb Grnn5_ktn +.@ 2chf (nre k"nrkfn
_isb prneiue 0.@ #$pnatn) _ktn
hln"nrn) !ntk .0
I(# %6# 9/*+= /.;
(k$ _ktn +*.0:@
2n"nrn) !ntk *.-/
cst cg *+uit / I!* ;;.?0
'rn5tk$ &cst cg %n3t */.@Pcst cst cg n't #.;%
%.;)
.+. &istcri$kl n?pn$tnj nquity risb prniu kr'n$cpkhy stc$b tctkl rnturhs ihus . +.'cvnrhnht (chj ih$cn rnturhs
.+. supply sijn n?pn$tnj nquity risb prniu:istcri$kl nquity risb prniu ihus pri$n tcnquity rktic $kl$ulktnj usih' 1ynkr kvnrk'n rnturhs
Qcuran" Iooctsch khj #sscaiktn$ Qtcabs$ %chjs$
%ills khj Ihglktich &''( )nkroccb
-
7/24/2019 Excel Workings ITE Valuation
7/19
*di'it " / ce:ntcrs ktk
Brktcs Jngnhsn khj Qnaurity Qclutichs
ih eillichs /0 /- /;
_n"nhuns *;+.1 /;0.+ ++:.
#!I( 5/1.; 5*1.+ 5+0.+
7nt Ihacen 5:.- 5***.* 5:*.
'rian 9%nane3nr= /+. *: *.7ue3nr cg Qdkrns 0.:/ *.+ *.0-
%nprnaikch :.+ 0.+ -.+
!ccb 4klun #
-
7/24/2019 Excel Workings ITE Valuation
8/19
2chf (nre %n3t
&urrnht Kssnts 1*./* 11.*- 1.1-
Kaacuhts _nani"k3ln :0.+1 .00 :1.+
&urrnht 2ik3ilns *0.10 /+.:; *:.*
7nt Gi$n) Kssnts :./+ .; :.00
%i"i)nh)
!ntk .
Q(crj "rcu#
ih eillichs /0 /- /;
_n"nhuns /1+.: /-;.;- /-.-:
#!I( :/.*1 ::./+ :/.:
7nt Ihacen /0.-: +.- +*.-
'rian 9%nane3nr= .;+ *+.-- +.*+
7ue3nr cg sdkrns ;./; ;./; ;./;
%nprnaikch /.-1 +.:+ /.-*
!ccb 4klun #
-
7/24/2019 Excel Workings ITE Valuation
9/19
ce:ntcrs >rktcs 7kabn6 49
!ntk *.*- .- .
Ebt &kp 9A Eillich= *11.:- *1.+ +/.+
%n3t 4klun *.1 5 5
%6# .+* 5 5(k$ _ktn 9nrc ig hc prc>t= @ .@ +0.0*@
Ih)ustry !ntk 9ln"nrn)= .0;
Ih)ustry %6# .-
Ih)ustry (k$ _ktn +*.0:@ K"nrkfn cg prc>t ekbihf ac dks 3nnh adcsn
Ih-ustr Ontk =uhln2nrn-< 0.$"
-
7/24/2019 Excel Workings ITE Valuation
10/19
Qwcr-
.1-
+/1.+1
5
5/.01@
h
-
7/24/2019 Excel Workings ITE Valuation
11/19
Gnw ssue:chs
?rc8td ih sklns ksseun) kt /@ Jkt ks stktn) ih tdn prc3lne kh) /.:@ ih (N.
Kll itnes dks 3nnh prcmnatn) ks @ cg sklns kh) is 3ksn) ch pkst tdrnn ynkrs k"nrkfn
Ctdnr ihacen kssuen) tc 3n hch acrn ihacen dks 3nnh ifhcrn)
%nprnaikch n$pnhsns ih ihacen stktnenht is kssuen) tc 3n ihalu)n) ih ih)irnat acsts
Ihtnrnst n$pnhsns dks 3nnh kssuen) tc 3n pkrt cg ctdnr n$pnhsns
Gcr tnreihkl ynkr, kll itnes dks 3nnh kssuen) kt sken /.:@ frc8td?cc)8ill ch ka
-
7/24/2019 Excel Workings ITE Valuation
12/19
it aksd 9sdc8h ks lckh=
g prc>t ekbihf acepntcrs
?0;# ?0;% ?0?0 ?0?; ?0?? ?0?1 !5
*;+,0 /+/,:: /0-,;/- ++:,0*+ :*,11 :-*,;-0 1;,:19/+*,::*= 9/00,0//= 9+++,/1= 9+;;,;= 9:0;,--= 90,-:;= 9-+,+0=
9/+*,;= 9/--,;= 9+;,*:/= 9::0,0*0= 9-,*+-= 91;,0;/= 9-:,:0=
0,- -:,1; **,+* */*,-+0 *:1,/ *0,::1 /,/1:
5 5 5 5 5 5 5
" ) $ # % ;0 ;0
-,0 10,/-: -:,+:* ;1,/; *,*-,/* *,+-;,;* *,:/+,/;
*;+,0 /+/,:: /0-,;/- ++:,0*+ :*,11 :-*,;-0 1;,:1
9/+*,::*= 9/00,0//= 9+++,/1= 9+;;,;= 9:0;,--= 90,-:;= 9-+,+0=
9/+*,;= 9/--,;= 9+;,*:/= 9::0,0*0= 9-,*+-= 91;,0;/= 9-:,:0=
0,- -:,1; **,+* */*,-+0 *:1,/ *0,::1 /,/1:
9/0,/= 5 5 5 5 5 5
1)0,?(1 (?;,"?; (%?,1%# "$(,;1# ))#,0%( $$",)%1 ;",1(0,"%"
.--* ./-; .:01 .:/00 .+-:1 .+:; .+:;
?;;,#") ???,%?1 ?1(,;$" ?(","(1 ?"),%(( ?)#,?$" ",10","$$
-
7/24/2019 Excel Workings ITE Valuation
13/19
&ntrias ih ?)*+ nt Ihacen Qklns Krcss Prct *OI! =A:nrkhf Prct< Ih2nstn- k:itkl
I(# /1;,+0/ +,+:0,;: *,;10,*1: /1,+0- *,;1,1*;
_kcs kpplin) .** *.+ *.;/ .:- 1./+
4klun cg Gire /;,1+* :,*;,10 +,001,;: /,--:,* */,/:,-0
2nrkfn 8klun cg Gire (,)%;,1?1
-
7/24/2019 Excel Workings ITE Valuation
14/19
Nxdioit ? - IZN Gihkhaikl Qtktnenht Ihgcrektich
Ihacen Qtktnenht Ihgcrektich ?0;; ?0;? ?0;1 ?0;( =P