Quick Heal Valuation
IMO fair value for QHL is Rs 224 which gives it a PE of 22 which is comparable with it is peers in world even DCF with 30% of margin of safety this give the same price.
Calculation as follows:
Initial Cash Flow: $56,29,80,000
Years: 1-5 6-10
Growth Rate: 25% 25%
Terminal Growth Rate: 5% Discount Rate: 11%
Shares Outstanding: 6,23,00,000 Margin of Safety: 30%
Debt Level:
Year Flows Growth Value
1 66,99,46,200 19% $60,51,90,786
2 77,71,37,592 16% $63,41,65,593
3 89,37,08,231 15% $65,87,98,945
4 1,00,09,53,218 12% $66,65,35,518
5 1,12,10,67,605 12% $67,43,62,945
6 1,25,55,95,717 12% $68,22,82,293
7 1,40,62,67,203 12% $69,02,94,642
8 1,57,50,19,268 12% $69,84,01,083
9 1,76,40,21,580 12% $70,66,02,721
10 1,97,57,04,169 12% $71,49,00,676
Terminal Year $2,07,44,89,378
PV of Year 1-10 Cash Flows: $6,73,15,35,202
Terminal Value: $13,16,92,22,975
Total PV of Cash Flows: $19,90,07,58,177
Number of Shares: 6,23,00,000
Intrinsic Value (IV): $319.43
Margin of Safety IV: $223.60
What Percentage of IV comes from 66%
the Terminal Value: