Scribd Logo
Upload

Welcome to Scribd!

  • Amul 15.12.2016

    Uploaded by

    Kartik Kaushik
    8 views2 pages
    nn,,n

    Original Title

    AMUL 15.12.2016

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    nn,,n

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views2 pages

    Amul 15.12.2016

    Uploaded by

    Kartik Kaushik
    nn,,n

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    CF

    CF
    CF
    CF
    CF
    CF
    CF
    CF
    CF
    CF
    CF
    CF
    CF

    0 CF0
    1 CF1
    2 CF2
    3 CF3
    4 CF4
    5 CF5
    6 CF6
    7 CF7
    8 CF8
    9 CF9
    10 CF10
    11 CF11

    2200
    2508
    2859.12
    3259.397
    3715.712
    4235.912
    4828.94
    5504.991
    6275.69
    7154.287
    8155.887
    8808.358

    2200
    2143.59
    2088.626
    2035.071
    1982.89
    1932.047
    1882.507
    1834.238
    1787.206
    1741.38
    1696.729

    g1
    14%
    g2
    8%
    r
    17%

    Terminal Value
    19124.28 97870.64269273

    //for 10 years
    // It would grow at same rate as that of economy till perpuitity- An optimistic assumption

    39485.036453

    You might also like