20130.337500000000000021.050.8519508.41999999999820483.

20130.337500000000000021.050.8519508.41999999999820483.84121508.03305000000222583.43470250000219195.91949712570850.1220120.415899999999999991.061.0610481.5711110.464211777.09205200000212483.71757512000313232.74062962720441339.62999999999720110.401899999999999981.09000000000000011.0441.0517195.1218742.68080000000219567.35875520000320545.72669296000521573.01302760800563381.16Free Cash Flow to Firm
Free Cash Flow to Equity
Beta
Tax rate(t) %
Growth(g)
Growth(g) for 3 years
Growth(g) after 3 years
Millions
Growth(g) after 1 year
Growth(g) after 2 years
F0/E0
F1/E1
F2/E2
F3/E3
F4/E4
Value of Bond(V0)
EVA
MVA
Interest/rate
277.95/8.67
290.51/8.15
343.06/6.65
Units except for % & per shares

Attachments: