Gravita
I have assumed 25% MOS also based on eagle Eagleye Input on outstanding shares and new issue the total outstanding share increases to 8,48,05,000 Shares Approx so based on assumption.
Initial Cash Flow: $29,47,00,000
Years: 1-5 6-10
Growth Rate: 25% 25%
Terminal Growth Rate: 5% Discount Rate: 10%
Shares Outstanding: 8,48,05,000 Margin of Safety: 25%
Debt Level:
Year Flows Growth Value
1 37,42,69,000 27% $34,02,44,545
2 46,78,36,250 25% $38,66,41,529
3 58,47,95,313 25% $43,93,65,374
4 73,09,94,141 25% $49,92,78,834
5 91,37,42,676 25% $56,73,62,311
6 1,09,64,91,211 20% $61,89,40,703
7 1,31,57,89,453 20% $67,52,08,040
8 1,57,89,47,344 20% $73,65,90,589
9 1,89,47,36,813 20% $80,35,53,370
10 2,27,36,84,175 20% $87,66,03,676
Terminal Year $2,38,73,68,384
PV of Year 1-10 Cash Flows: $5,94,37,88,970
Terminal Value: $18,40,86,77,195
Total PV of Cash Flows: $24,35,24,66,165
Number of Shares: 8,48,05,000
Intrinsic Value (IV): $287.16
Margin of Safety IV: $215.37
What Percentage of IV comes from 76%
the Terminal Value: