32%

130 48 82
9% 17%

0.1298276923

1000 -928.09 10% 15

11.00%
31.875 5% 1000 5
6.375 $1,060.17 31.875

6.200%
initial inv 500000 growth 5% wacc 7.71%
growth 5% Re 8%
tax 30% Rd 10%
debt 200000
0 1 2 3 4 5
Debt 200000
Investment 500000
Depriciation 100000 100000 100000 100000 100000
revenue 350000 367500 385875 405168.8 425427.2
EBIT 250000 267500 285875 305168.8 325427.2
interest 20000 20000 20000 20000 20000
EBT 230000 247500 265875 285168.8 305427.2
Profit 161000 173250 186112.5 199618.1 213799
PV 149469.5 149323 148920.9 148288.3 147448.1

PV (total) 743449.7
NPV 43449.72
 AV stock
price Nifty 50
(Rs.)

Jan 557 12183

Feb 579 11973 5.988475 x
Mar 598 9426
Apr 623 9064 Mean 731.91666667
May 677 9192 Standard Error 38.052487342
Jun 701 10116 9.915456 Median 727.5
Jul 754 10898 Mode #N/A
Aug 780 11319 Standard Deviation 131.81768286
Sep 810 11337 Sample Variance 17375.901515
Oct 843 11790 x y Kurtosis -0.879883874
Nov 890 12602 Skewness 0.3224066835
Dec 971 13391 Range 414
Minimum 557
Maximum 971
Sum 8783
Count 12

104055.143939394 5.9884745461
0.05295099173574
 y

Mean 11107.583333
Standard Error 404.67288433
Median 11328
Mode #N/A
Standard Deviation 1401.8279922
Sample Variance 1965121.7197
Kurtosis -1.0070952787
Skewness -0.1516107455
Range 4327
Minimum 9064
Maximum 13391
Sum 133291
Count 12