|
INTRINSIC SHARE PRICE OF A YOUNG GROWTH COMPANY
File Name : D:\0001 Valuation_Shares\Byke\byke.equ
Date : 09 February 2014
Company: byke hospitality
Stick No.: thebyke
Stock Exchange: nse
Reference: cmp 303 / 1st feb 2014
CMP: 303
------------------------------------------------------------------
Current Sales: 127.83
Expected Sales Growth in % in Next 5 Years in %: 4.88
Expected Sales Growth in % after 5 Years: 3
Average EV / Sales of Matured Companies in Same Sector: 4.1
Survival Factor (Expectancy of Survival): 0.98
Total Available Cash Including Bank Balance / FDs: 1.05
Total Long Term Debt Including Contingent Liabilities: 17.56
Number of Shares Outstanding: 2
------------------------------------------------------------------
Expected Sales after 5 Years: 162.22
Expected Enterprise Value (EV) after 5 years: 665.1
Intrinsic Enterprise Value (EV): 562.25
Intrinsic Value of Market Cap: 545.74
Intrinsic Value of Share: 272.87
|
