cash bargain 1
Debt Capacity Bargain using cashflows. Calculated as follows: a. Calculate the avg. operating cashflow using last 5 yrs data (only debt-free firms) b. Assume Interest coverage ratio = 4 c. Divide Avg. Op. Cash flow/Interest coverage d. Divide c. figure by interest rate (Interest rate assumed 12%). e. This will give us the Debt capacity of the business. f. Min. value of business (Value of equity) is 1.75 times Debt capacity (Graham, Security Analysis, Prof. Bakshi BFBV Lecture 10) g. Intrinsic value = Min. value of business + cash available h. Calculate if Intrinsic value > Mkt cap.
by Prashasnt
5 results found: Showing page 1 of 1
| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | EBIT 12M Rs.Cr. | EBIT Ann Rs.Cr. | EBIT Prev Ann Rs.Cr. |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Share India Sec. | 170.88 | 12.11 | 3739.29 | 0.64 | 84.37 | -18.11 | 341.41 | -17.57 | 20.69 | 507.58 | 520.03 | 648.13 |
| 2. | P. H. Capital | 178.90 | 6.84 | 53.67 | 0.14 | -6.71 | -1215.69 | 33.44 | -48.49 | 21.75 | 11.11 | 11.11 | 27.46 |
| 3. | Taparia Tools | 28.04 | 0.35 | 42.56 | 178.32 | 31.15 | 7.71 | 242.81 | 10.61 | 47.88 | 165.20 | 165.20 | 133.75 |
| 4. | IMEC Services | 171.65 | 1.28 | 32.61 | 0.00 | 24.51 | 956.47 | 24.87 | 602.54 | 177.14 | 25.42 | 25.42 | 0.04 |
| 5. | Family Care | 4.29 | 0.76 | 23.17 | 0.00 | 0.99 | -88.46 | 0.02 | -99.53 | 77.19 | 30.44 | 30.44 | 8.66 |