Scribd
Upload
29 views4 pages

Valuation

Uploaded by

Jeane Mae Boo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
29 views4 pages

Valuation

Uploaded by

Jeane Mae Boo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

67,340,715,676.

30
EV to Revenue Multiple =
56,775,586,186

EV to Earnings Before Interest and 67,340,715,676.30


=
Taxes 917,881,636

EV to Earnings Before Interest, Taxes, 67,340,715,676.30


=
Depreciation and Amort. 917,881,636 + 958,182,000

917,881,636
Return on Capital Employed 77,380,701,901 - 41,536,548,630
=

EV/Capital Employed 0.027 x 73.37 =

10.98
P/E Ratio -0.42
=

Share Price
P/B Ratio = Book Value per Share

Shareholder's Equity
Book Value per Share = Outstanding Shares

21,314,617,186
Book Value per Share = =
1,407,977,232

10.98
P/B Ratio = =
15.14

Share Price
Price to Cash Flow Ratio = Operationg Cash Flow per Share

Cash from Operating Activities


Cash Flow per Share = Outstanding Share

-455,613,469
Cash Flow per Share = 1,407,977,232
=

10.98
Price to Cash Flow Ratio = -0.32
=

Enterprise Value
EV/Free Cash Flow Multiple =
EV/Free Cash Flow Multiple = Free Cash Flow

67,340,715,676.30
EV/Free Cash Flow Multiple = -3,987,480,756
=
1.19

73.37

35.89

0.027

1.98

-26.14

15.14

0.73

-0.32

-34.31
-16.89

You might also like