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?
Hi Stefan,That was a very quick model ... don't really subscribe...
Add AEL (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
17.0¢ |
Change
-0.005(2.86%) |
Mkt cap ! $448.8M | |||
| Open | High | Low | Value | Volume |
| 17.0¢ | 17.5¢ | 17.0¢ | $181.4K | 1.051M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 7 | 227484 | 17.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 17.5¢ | 851548 | 8 |
View Market Depth
| Last trade - 16.10pm 15/11/2024 (20 minute delay) ? |
| AEL (ASX) Chart |