Copy of NB Plc
2
YR BV BV Growth EPS DIV 2004 414 67 55 2005 459 11% 109 65 2006 479 4% 144 120 2007 571 19% 250 159 2008 426 -25% 340 485 2009 616 45% 369 180 2010 610 -1% 390 350 2011 1035 70% 508 300 2012 1236 19% 503 300 2013 1486 20% 570 300 Average 18% 7776 3000 10776 3402 Future Value of BV 10 years from now Total Dividend for next 10 years Est. Future Cash Flows Current Intrinsi c Value
-
Upload
adeniyi-alese -
Category
Documents
-
view
220 -
download
1
description
doc
Transcript of Copy of NB Plc
Sheet1YRBVBV GrowthEPSDIV20044146755200545911%1096520064794%144120200757119%2501592008426-25%340485200961645%3691802010610-1%3903502011103570%5083002012123619%5033002013148620%570300
Average18%Future Value of BV 10 years from now7776Total Dividend for next 10 years3000Est. Future Cash Flows10776Current Intrinsic Value3402
