NET INCOME APPROACH

NET INCOME(PBT)
TOTAL EQUITY SHARE CAPITAL
DEBT CAPITAL
COST OF EQUITY
INTEREST
COST OF DEBT

VALUE OF VIDEOCON IN THE FINANCIALYEAR 2019-20 ACCORDING TO NI APPROACH

ITEM
NET OPERATING INCOME (EBT)
VALUE OF EQUITY (EBT/Ke)
VALUE OF DEBT (DEBT/Kd)
VALUE OF THE FIRM ( VALUE OF EQUITY + VALUE OF DEBT)
WACC (EBT+INTEREST/ VALUE OF FIRM*100)

VALUE OF VIDEOCON IN THE FINANCIAL YEAR 2019-20 ACCORDING NET OPERATING INCOME APPROACH
ITEM
EBIT
VALUE OF FIRM (EBIT/WACC)
VALUE OF DEBT (INTEREST/Kd)
VALUE OF EQUITY ( VALUE OF FIRM- VALUE OF DEBT)
 -7624 -7624 -7624
334.46 334.46 344.46
58,574 64431.4 46,859.2
13.50% 13.50% 13.50%
7903 7903 7903
13.50% 13.50% 13.50%

AMOUNT (IN CRORES) CASE I AMOUNT IN CRORES CASE II AMOUNT IN CRORES CASE III
-7624 -7624 -7624
-564.74 -564.74 -564.74
4388.81 4772.69 3471.037
3824.07 4207.95 2906.297
7.29 6.63 9.59

AMOUNT IN CRORES CASE I AMOUNT IN CRORES CASE II AMOUNT IN CRORES CASE III
279 279 279
38.271 42.081 29.092
585.407 585.407 585.407
-547.136 -543.326 -556.315