Hi cmonaussie, it may sound silly, but how did you adjust the PV for 2022 onwards in the spreadsheet? I liked your model and tried to make the same calculation in excel (and play with the numbers a little bit); but I ended up with different results after 2022 (I used the usual PV formula)
Value - what value?, page-101
Add COE (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
21.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $574.2M | |||
| Open | High | Low | Value | Volume |
| 21.3¢ | 22.0¢ | 21.0¢ | $44.03K | 202.3K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 20 | 763049 | 21.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 22.0¢ | 1462632 | 24 |
View Market Depth
| Last trade - 12.31pm 17/07/2024 (20 minute delay) ? |
| COE (ASX) Chart |