Scribd Logo
Upload

Welcome to Scribd!

  • Stock valuation comparison of cement companies

    Uploaded by

    Debanjan Mukherjee
    22 views3 pages
    1. The document contains stock market and financial data for several cement companies. It includes betas, expected rates of return, costs of debt, growth rates, future cash flows, market prices, and values of stocks and shares. 2. It compares metrics like betas, expected returns, costs of debt, and growth rates for different cement companies. It also provides future cash flow projections for several years and till perpetuity for some companies. 3. The last section shows market prices, values of stocks, and values of shares for different cement companies and determines if they are overpriced or underpriced based on the data.

    Original Description:

    Original Title

    FINAL CONSOLIDATED

    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
    1. The document contains stock market and financial data for several cement companies. It includes betas, expected rates of return, costs of debt, growth rates, future cash flows, market prices, and values of stocks and shares. 2. It compares metrics like betas, expected returns, costs of debt, and growth rates for different cement companies. It also provides future cash flow projections for several years and till perpetuity for some companies. 3. The last section shows market prices, values of stocks, and values of shares for different cement companies and determines if they are overpriced or underpriced based on the data.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    22 views3 pages

    Stock valuation comparison of cement companies

    Uploaded by

    Debanjan Mukherjee
    1. The document contains stock market and financial data for several cement companies. It includes betas, expected rates of return, costs of debt, growth rates, future cash flows, market prices, and values of stocks and shares. 2. It compares metrics like betas, expected returns, costs of debt, and growth rates for different cement companies. It also provides future cash flow projections for several years and till perpetuity for some companies. 3. The last section shows market prices, values of stocks, and values of shares for different cement companies and determines if they are overpriced or underpriced based on the data.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Q1 MP BIRLA CEMENT JK CEMENT

    Beta 1 0.6581516 0.184104980297652


    Beta 2 1.5812104 0.107412597
    Beta 3 1.01740502112917 4.7072917304831E-08
    Beta Avg 1.07622598478037 0.143395854125127

    Q2
    Expected rate of Return 17.54% 8.21%

    Q3
    Cost of Debt 11.00% 14.97%

    Q4
    Avg Growth Rate 12.13% -25.32%

    Future cash flows


    2019 -245.427491570231 212.682730306348
    2020 -199.425421113213 158.828933678063
    2021 -162.04581781663 118.611558808626
    2022 -131.672516599343 88.5777015384907
    2023 -106.992280709296 66.1487741047319
    till perpetuity 582.576101213283 1459.53197588102

    Q6
    Market Price 627.3 866.70
    Value of Stock 587.56 345.93
    Value of Share 241.16 4638.88
    AMBUJA CEMENTSHREE CEMENT DECCAN CEMENULTRATECH CEMENT
    1.37418991532877 1.22232300589985 1.28968815722436 -0.130193577052922
    1.0423533643539 1.00604243638083 0.95959425515254 0.442919126560469
    1.34494495203921 1.27316183168618 1.11236016201376 -0.081384540719485
    1.29069187003216 1.20914540415776 1.17299972190888 0.032421400176412

    19.69% 18.87% 18.51% 7.00%

    2.07% 8.89% 14.93% 6.75%

    12.02% 155.00% -129.26% -36.85%

    -16065.7133493224 -463.07147409027 18.0969108405812 2236.20023241037


    -17996.6025784552 -403.419894100409 16.2429828317981 1329.95515374649
    -20159.559512 210.958122708786 -4.26604859067893 790.975998187025
    -22582.4756612977 -110.315158443174 1.12043279036201 470.424155239762
    -25296.5947342234 57.6864925895351 -0.29426988723507 279.779520921339
    -157161.223072979 -472.553335701097 0.73681581427235 207.25573565514

    225.1 8667.65 414.95 ###


    318.02 14021.91 425.06 169.616892421118
    1312.9 1015.87 4.63 ###
    Overpriced
    Underpriced

    You might also like