Scribd Logo
Upload

Welcome to Scribd!

  • Session 17

    Uploaded by

    samay garg
    3 views9 pages
    The document provides financial information for a company including its tax rate, number of shares outstanding, market value of equity and debt, required rates of return, WACC calculations, cash flows, NPV, stock price and return information. Key figures include a tax rate of 34%, market value of equity of Rs. 28 million, WACC of 16.25%, NPV of Rs. -6,073,998.72, stock price of Rs. 10850 with a 4.33% capital gain and 5.77% dividend yield, and an expected return of 8.80% with a standard deviation of 3.31%.

    Original Description:

    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
    The document provides financial information for a company including its tax rate, number of shares outstanding, market value of equity and debt, required rates of return, WACC calculations, cash flows, NPV, stock price and return information. Key figures include a tax rate of 34%, market value of equity of Rs. 28 million, WACC of 16.25%, NPV of Rs. -6,073,998.72, stock price of Rs. 10850 with a 4.33% capital gain and 5.77% dividend yield, and an expected return of 8.80% with a standard deviation of 3.31%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views9 pages

    Session 17

    Uploaded by

    samay garg
    The document provides financial information for a company including its tax rate, number of shares outstanding, market value of equity and debt, required rates of return, WACC calculations, cash flows, NPV, stock price and return information. Key figures include a tax rate of 34%, market value of equity of Rs. 28 million, WACC of 16.25%, NPV of Rs. -6,073,998.72, stock price of Rs. 10850 with a 4.33% capital gain and 5.77% dividend yield, and an expected return of 8.80% with a standard deviation of 3.31%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    Tax 34%

    no of shares out 1.4 million 1400000

    face value of debt 5000000

    Equity DEBT
    market value 28000000 4650000

    Req rate 13.18% 11%

    0.128695 12.87%
    WACC
    0.123369 12.34%
    RF RM premium
    CMP 20 8% 7%

    trading at discount 4650000

    EBT
    32650000
    Re 13.18%

    Rd 11%
    debt 0.6 equity 1

    Rd 15.15% Re 20%

    Tax 34%

    WACC 0.162496 16.25%

    0 1 2 3 4 5 6
    CF -50000000 12000000 12000000 12000000 12000000 12000000 12000000
    DF 1 0.860218 0.739975 0.636539 0.547563 0.471023 0.405182
    DCF -50000000 10322614 8879697 7638473 6570751 5652277 4862190
    total 1.6 debt/equit 0.6

    1 0.6

    -6073998.72

    ₹ 43,926,001.28
    NPV ₹ -6,073,998.72
    amount 10400 no of shares 200

    stock p1 10850 200

    Cap gain 4.33%


    div yield 5.77%

    a percent return
    10.10%

    b cp gain 4.33%

    c stock div yield 5.77%

    d total dollar return 450 1050


    cmp 52
    per share
    Dividends 600 3

    p1 54.25
    prob of exp moderate growth 0.6

    prob of recession 0.2

    prob of rapid expansion 0.2

    expected return

    Std deviation
    return 8%

    return 5%

    return 15%

    8.80%

    0.033106
    3.31%

    You might also like