BSE: ABFRL - Aditya Birla Fashion and Retail Limited

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = -6.22
CAGR EPS = -221.41%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0 + (0 * -221.41% / 100) = 87.15

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = 23.37
Ebitda Yield = 0.0556
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 8.77
Debt = 42.05
Market Cap = 206.66
Weight Debt = Market Cap / (Market Cap + Debt) = 206.66 / (206.66 + 42.05) = 0.8309
Weight Cost Debt = 100% - 0.8309 = 0.1691
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 2.89
β = 1.58
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 1.58 * 5.94 + 0 = 0.1228
WACC = (8.77 / 42.05) * (100% - 0.8309) * (1 - 0.21) + 0.1228 + 0.8309 = 16.43
Terminal Value = Discount (23.37 * (1 + 0.0556) / (16.43 - 0.0556)) = 106.04
Company Value = ∑ (23.37 / (1 + 16.43) ^ 5) = 67.08
Price = (Terminal Value + Company Value) / Count shares = (106.04 + 67.08) / 948800000 = 182.46

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = 9.67
FCF Yield = 0.1023
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 8.77
Debt = 42.05
Market Cap = 206.66
Weight Debt = Market Cap / (Market Cap + Debt) = 206.66 / (206.66 + 42.05) = 0.8309
Weight Cost Debt = 100% - 0.8309 = 0.1691
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 2.89
β = 1.58
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 1.58 * 5.94 + 0 = 0.1228
WACC = (8.77 / 42.05) * (100% - 0.8309) * (1 - 0.21) + 0.1228 + 0.8309 = 16.43
Terminal Value = Discount (9.67 * (1 + 0.1023) / (16.43 - 0.1023)) = 80.37
Company Value = ∑ (9.67 / (1 + 16.43) ^ 5) = 25.29
Price = (Terminal Value + Company Value) / Count shares = (80.37 + 25.29) / 948800000 = 111.37