Scribd Logo
Fazer o upload

Bem-vindo(a) ao Scribd!

  • Bharthi Airtel Corporate Valuation Using: Investment Claim Approach

    Enviado por

    Siva Shankar
    30 visualizações4 páginas
    This document provides financial information for Bharati Airtel Corporate including balance sheet details such as share capital, reserves, loans, and current liabilities. It then values Bharati Airtel using the adjusted book value approach and asset-liabilities approach, obtaining a book value of 87,419. It also includes revenue, EBIT, taxes, net operating profit, capital expenditures, working capital, and free cash flows for Bharati Airtel from 2011-2013. Finally, it mentions that a discount flow approach was used for valuation.

    Descrição original:

    airtel

    Título original

    Airtel

    Direitos autorais

    © Attribution Non-Commercial (BY-NC)

    Formatos disponíveis

    XLSX, PDF, TXT ou leia online no Scribd

    Você considera este documento útil?

    Este conteúdo é inapropriado?

    Denunciar este documento
    This document provides financial information for Bharati Airtel Corporate including balance sheet details such as share capital, reserves, loans, and current liabilities. It then values Bharati Airtel using the adjusted book value approach and asset-liabilities approach, obtaining a book value of 87,419. It also includes revenue, EBIT, taxes, net operating profit, capital expenditures, working capital, and free cash flows for Bharati Airtel from 2011-2013. Finally, it mentions that a discount flow approach was used for valuation.

    Direitos autorais:

    Attribution Non-Commercial (BY-NC)
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    30 visualizações4 páginas

    Bharthi Airtel Corporate Valuation Using: Investment Claim Approach

    Enviado por

    Siva Shankar
    This document provides financial information for Bharati Airtel Corporate including balance sheet details such as share capital, reserves, loans, and current liabilities. It then values Bharati Airtel using the adjusted book value approach and asset-liabilities approach, obtaining a book value of 87,419. It also includes revenue, EBIT, taxes, net operating profit, capital expenditures, working capital, and free cash flows for Bharati Airtel from 2011-2013. Finally, it mentions that a discount flow approach was used for valuation.

    Direitos autorais:

    Attribution Non-Commercial (BY-NC)
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    de 4

    BHARTHI AIRTEL CORPORATE V

    ADJUSTED BOOK VALUE APPROACH

    BALANCE SHEET VALUATION

    INVESTMENT CLAIM APPROACH


    SHARE CAPITAL
    RESERVES &SURPLUS
    SECURED LOANS
    UNSECURED LOANS
    INTEREST

    1898.8
    48422.9
    13286.7
    59674.1
    4088.6
    127,371.10
    LESS: CURRENT LIABILITIES
    39952.1
    BOOK VALUE
    87,419.00

    HI AIRTEL CORPORATE VALUATION USING


    ADJUSTED BOOK VALUE APPROACH

    BALANCE SHEET VALUATION

    ASSET-LIABILITIES APPROACH
    TOTAL ASSETS
    CURRENT LIABILITIES
    BOOK VALUE

    127371.1
    39,952.10
    87,419.00

    YEARS
    REVENUE
    EBIT
    TAX ON EBIT
    NOPLAT
    NET CAPITAL EXPENDITURE
    WORKING CAPITAL
    CHANGE IN W.C
    NET INVESTMENT
    FCF

    2011
    595383
    76782
    24954.15
    51827.85
    26873.7
    178614.9
    200000
    226873.7
    -175045.85

    2012
    714508
    65183
    21184.48
    43998.52
    22814.04
    214352.4
    35737.5
    58551.54
    -14553.02

    2013
    803112
    94130
    33133.75
    60996.25
    27862.5
    240933.6
    26581.2
    54443.7
    6552.55

    Discount flow approach

    Você também pode gostar