Firm 22085 433 3685 21873 18628 err522 41153 4191

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: .7x 26.7x Valuation on the basis of: FY10E P/BV FY11E P/BV EV 2,593,733 5,481,375 EPS Err:522 Err:522 Share Price Err:522 Err:522 Multiple (x) 5.9x 5.4x BVPS Err:522 Err:522 Net Debt Err:522 Err:522 Share Price Err:522 Err:522 Mean FY10E P/E FY11E P/E Valuation on the basis of: EBITDA 93,556 205,111 Multiple (x) 43.5x 42.5x FY10E EV/EBITDA FY11E EV/EBITDA Mean Share Price as per Min EV/ EBITDA (x) Multiple Err:522 P/E (x) Multiple Err:522 P/BV (x) Multiple Err:522 Price from Discounted Cash Flow Max Err:522 Err:522 Err:522 Diff Err:522 Err:522 Err:522 Err:522 Mkt Cap Err:522 Err:522 Share Price Err:522 Err:522 Football Field P/BV (x) Multiple P/E (x) Multiple EV/ EBITDA (x) Multiple - 10.0 Share Price 20.0 This open source financial model is for information purposes only. Due efforts have been taken by Pristine and its employees in preparation of this model to ensure that the information is accurate to the best of their knowledge and belief. The primary source of information contained in the report has been the S-1 filing of the company with SEC. Pristine, makes no representations or warranties regarding the accuracy or completeness of such information and expressly disclaims any and all liabilities based on such information or on omissions there from. The analysts who compiled this open source financial model hereby state that the contents in the document reflect his/her/their views and opinions on the subject matter. Pristine, and its employees/ analysts do conduct trainings and from time to time to seek establish business or financial relationships with companies covered in the open research models. As a result, investors should be aware that Pristine and/or such individuals may have conflicts of interests that could affect the objectivity of this report. © Neev Knowledge Management - Pristine www.edupristine.com info@edupristine.com Pristine is India's largest authorized training provider for CFA®, FRM®, PRM and Financial Modeling. It has conducted more than 300,000+ man-hours of finance trainings for individuals and corporates in all the major Indian cities and outside India....
View Full Document

Ask a homework question - tutors are online