i have assumed next year they will make a profit of 15 crs at least
Initial Cash Flow: ($25,90,00,000)
Years: 1-5 6-10
Growth Rate: 25% 25%
Terminal Growth Rate: 10% Discount Rate: 11%
Shares Outstanding: 8,20,00,000 Margin of Safety: 30%
Debt Level:
Year Flows Growth Value
1 15,00,00,000 25% $13,55,01,355
2 18,75,00,000 25% $15,30,05,143
3 22,50,00,000 20% $16,58,59,234
4 27,00,00,000 20% $17,97,93,208
5 32,40,00,000 20% $19,48,97,786
6 38,88,00,000 20% $21,12,71,313
7 46,65,60,000 20% $22,90,20,393
8 53,65,44,000 15% $23,79,16,398
9 61,70,25,600 15% $24,71,57,956
10 70,95,79,440 15% $25,67,58,491
Terminal Year $78,05,37,384
PV of Year 1-10 Cash Flows: $2,01,11,81,277
Terminal Value: $40,34,77,62,867
Total PV of Cash Flows: $42,35,89,44,144
Number of Shares: 8,20,00,000
Intrinsic Value (IV): $516.57
Margin of Safety IV: $361.60