Scribd Logo
Upload

Welcome to Scribd!

  • CF Spectra

    Uploaded by

    NagarajanRK
    4 views2 pages
    Analyses of spectra case

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Analyses of spectra case

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views2 pages

    CF Spectra

    Uploaded by

    NagarajanRK
    Analyses of spectra case

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Cost 6000000

    Year WC 1200000
    1 2 3 54 C0 7200000
    SP 10 10 10 10
    10
    VC 6.5 6.5 6.5 6.5
    6.5
    Contribution 3.5 3.5 3.5 3.5
    3.5
    Qty 800000 1600000 1600000 1600000
    1600000
    OCF 2800000 5600000 5600000 5600000
    5600000
    FC 1700000 1700000 1700000 1700000
    1700000
    Dep 1000000 1000000 1000000 1000000
    1000000
    EBT=OCF-FC-Dep 100000 2900000 2900000 2900000
    2900000
    TAX 40000 1160000 1160000 1160000
    1160000
    EAT 60000 1740000 1740000 1740000
    1740000
    Dep 1000000 1000000 1000000 1000000
    1000000
    CFO 1060000 2740000 2740000 2740000
    2740000
    WC 1200000
    Salvage value 1000000
    AICF 1060000 2740000 2740000 2740000 4940000
    rfr Beta rm
    6 1 10.9
    r=rfr+Beta(rm-rf) 10.9 0.109
    NPV ₹ 2,748,895.52

    -7200000 1060000 2740000 2740000 2740000 4940000


    IRR 22.44%

    You might also like