NET INCOME APPROACH (ADANI PORTS)

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

VALUE OF ADANI PORTS 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)
 2031.73 2031.73 2031.73
406 406 406
34,367 37803 27,494.0
13.50% 13.50% 13.50%
1845 1845 1845
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