20130.337500000000000021.050.8519508.41999999999820483.

    20130.337500000000000021.050.8519508.41999999999820483.84121508.03305000000222583.43470250000219195.91949712570850.1220120.415899999999999991.061.0610481.5711110.464211777.09205200000212483.71757512000313232.74062962720441339.62999999999720110.401899999999999981.09000000000000011.0441.0517195.1218742.68080000000219567.35875520000320545.72669296000521573.01302760800563381.16Free Cash Flow to Firm
    Free Cash Flow to Equity
    Beta
    Tax rate(t) %
    Growth(g)
    Growth(g) for 3 years
    Growth(g) after 3 years
    Millions
    Growth(g) after 1 year
    Growth(g) after 2 years
    F0/E0
    F1/E1
    F2/E2
    F3/E3
    F4/E4
    Value of Bond(V0)
    EVA
    MVA
    Interest/rate
    277.95/8.67
    290.51/8.15
    343.06/6.65
    Units except for % & per shares

    Attachments:

                                                                                                                                      Order Now