Scribd Logo
Upload

Welcome to Scribd!

  • Hero Honda Data

    Uploaded by

    raghav4231
    22 views4 pages
    WACC

    Original Title

    Hero Honda data.xlsx

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    WACC

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    22 views4 pages

    Hero Honda Data

    Uploaded by

    raghav4231
    WACC

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    Dec-92

    Dec-93
    Dec-94
    Dec-95
    Dec-96
    Dec-97
    Dec-98
    Dec-99
    Dec-00
    Dec-01
    Dec-02
    Dec-03

    22
    25
    27
    30
    32
    35
    40
    75
    100
    150
    850
    900

    40.90909

    29%

    45.45455

    26%

    bn

    Year
    Ke
    1999-2000
    2000-2001
    2001-02
    2002-03
    2003-04

    P
    17.7
    16.1
    12.5
    11.5
    14.2

    g=26% (Constant)
    Year
    1999-2000
    2000-2001
    2001-02
    2002-03
    2003-04

    r=19%
    Ke

    E
    17.7
    16.1
    12.5
    11.5
    14.2

    9.6
    13.3
    23.2
    30
    33.7

    Div payout Ratio(1-b)


    0.2308
    0.2674
    0.7553
    0.689

    b
    0.7692
    0.7326
    0.2447
    0.311

    By Gordon Model
    By Walter Model
    P(Calculated)
    P(Actual)
    P(Calculated)
    -25.7692
    1030
    -25.7326
    250.7
    -25.2447
    271.4
    -25.311
    448.85
    571.1

    You might also like