Hi Stefan,
That was a very quick model ... don't really subscribe to that method for COE and rely much more on my Residual Earnings method which I have shared before
Presume you mean this?
t is the time period
Discount rate is Low = 12% and High = 10%
Zero Interest adjustment
FY'23 is t=2
FCF = $102.1
For the "Low FCF" discount by 2 time periods at low rate of 12%
= (102.1) / [(1.12)*(1.12)]
= (102.1) / (1.2544)
= $81.4
For the "High FCF" discount by 2 time periods at low rate of 10%
= (102.1) / [(1.1)*(1.1)]
= (102.1) / (1.21)
= $84.4
What are you doing differently?
- Forums
- ASX - By Stock
- Value - what value?
Hi Stefan,That was a very quick model ... don't really subscribe...
-
-
- There are more pages in this discussion • 3 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add COE (ASX) to my watchlist
|
|||||
Last
21.0¢ |
Change
-0.005(2.33%) |
Mkt cap ! $554.4M |
Open | High | Low | Value | Volume |
21.5¢ | 21.5¢ | 20.5¢ | $602.6K | 2.870M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
19 | 1117341 | 20.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
21.5¢ | 429336 | 11 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
19 | 1117341 | 0.205 |
25 | 2184052 | 0.200 |
7 | 520833 | 0.195 |
6 | 703895 | 0.190 |
4 | 310554 | 0.185 |
Price($) | Vol. | No. |
---|---|---|
0.215 | 429336 | 11 |
0.220 | 313204 | 7 |
0.225 | 222200 | 4 |
0.230 | 1090485 | 7 |
0.235 | 526162 | 9 |
Last trade - 16.10pm 09/07/2024 (20 minute delay) ? |
Featured News
COE (ASX) Chart |