Scribd Logo
Upload

Welcome to Scribd!

  • Amh

    Uploaded by

    Rohaib Mumtaz
    8 views1 page
    The document contains financial information for a project including key rates, cash flows over several years discounted at different rates, NPV calculations, and valuation metrics such as equity, preferred stock, bonds, bank loan, weighted average cost of capital, and total market value. The project has a total market value of over $429 million based on cash flows discounted at various rates providing both positive and negative NPVs depending in the discount rate used.

    Original Description:

    Original Title

    amh

    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 contains financial information for a project including key rates, cash flows over several years discounted at different rates, NPV calculations, and valuation metrics such as equity, preferred stock, bonds, bank loan, weighted average cost of capital, and total market value. The project has a total market value of over $429 million based on cash flows discounted at various rates providing both positive and negative NPVs depending in the discount rate used.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views1 page

    Amh

    Uploaded by

    Rohaib Mumtaz
    The document contains financial information for a project including key rates, cash flows over several years discounted at different rates, NPV calculations, and valuation metrics such as equity, preferred stock, bonds, bank loan, weighted average cost of capital, and total market value. The project has a total market value of over $429 million based on cash flows discounted at various rates providing both positive and negative NPVs depending in the discount rate used.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    ke 8.

    081823
    g 4.108703
    kp 10
    kd bank 4
    kd 5.396237

    year c.f dis10% dis1% pv10% pv1%


    0 104.5 1 1 104.5 104.5
    6-Jan 4.9 4.355260699 5.795476 21.34078 28.39783
    6 105 0.56447393 0.942045 59.26976 98.91475
    -23.88946 22.81258 npv

    kd 5.396237

    mv
    equity 37600000
    preferen 1200000 waac 7.84427
    bond 3135000
    bank loan 1000000
    total m.v 42935000

    You might also like