Editing Fonterra Co-operative Group Limited
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 281: | Line 281: | ||
== Valuations == | == Valuations == | ||
Discounted cash flow (DCF) modelling was used to value Fonterra. | |||
=== DCF === | === DCF === | ||
Line 1,006: | Line 1,008: | ||
|1.158 | |1.158 | ||
|} | |} | ||
{| class="wikitable" | {| class="wikitable" | ||
|Sum FCF | |Sum FCF | ||
|5.585 | |5.585 | ||
|- | |- | ||
|Terminal growth rate | |Terminal growth rate | ||
| | |0% | ||
|- | |- | ||
|Terminal value | |Terminal value | ||
| | |11.005 | ||
|- | |- | ||
|Enterprise value | |Enterprise value | ||
| | |16.590 | ||
|- | |- | ||
| | | | ||
| | | | ||
Line 1,029: | Line 1,027: | ||
|Net debt | |Net debt | ||
|4.931 | |4.931 | ||
|- | |- | ||
|Equity value | |Equity value | ||
| | |11.659 | ||
|- | |- | ||
|Shares | |Shares | ||
|1.61 | |1.61 | ||
|- | |- | ||
|'''Fair share price in NZD''' | |'''Fair share price in NZD''' | ||
| | |7.24 | ||
|- | |- | ||
|'''Current share price in NZD''' | |'''Current share price in NZD''' | ||
|3.12 | |3.12 | ||
|} | |} | ||
Line 1,171: | Line 1,164: | ||
| | | | ||
|- | |- | ||
|''' | |'''Medain''' | ||
|'''2.2''' | |'''2.2''' | ||
|'''28.2''' | |'''28.2''' |