NALCO INTRINSIC VALUE

NALCO EPV METHOD VALUATION

🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️
DISCOUNT RATE:10%

PROFIT AFTER TAX:1353Cr(Fy18)

NET CASH:2287 Cr
🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️
TOTAL EPV

PAT +NET CASH
13530 Cr +2287 Cr=15817Cr
CURRENT MCAP:13008Cr
🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️
OUTSTANDING SHARE:193.2Cr
INTRINSIC VALUE:82
CURRENT PRICE :67
🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️🗯️
IF WE DISCOUNT COST OF CAPITAL AT INTEREST RATE OF 7%
THEN

EPV WOULD BE 19329 Cr
TOTAL EPV :21616Cr
AND

NALCO INTRINSIC VALUE COMES AT 112
MEANS 67% UPSIDE.
DISCLAIMER :I AM INVESTED

Author: Atul Singh Stock Market Analyst

Disclaimer: This Blog, its owner, creator / contributor is not a research analyst and expressing opinion only as an individual investor in Indian equities. He/She is not responsible for any loss arising out of any information, post or opinion appearing on this blog. Investors are advised to consult financial consultant before acting on any such information. All information in this blog is posted for personal study, All information posted on blog is as available in public domain.