15% ROE BB BV=0.8
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGH
1
2
3
4
5
6
15% ROE. half increase BV half buy-back
7
#of sharespricebookprofit
8
1,000,000.0080.00100,000,000.0015,000,000.00
9
906,250.0094.90107,500,000.0016,125,000.00
10
821,289.06112.57115,562,500.0017,334,375.00
11
744,293.21133.53124,229,687.5018,634,453.13
12
674,515.72158.39133,546,914.0620,032,037.11
13
611,279.88187.89143,562,932.6221,534,439.89
14
553,972.39222.87154,330,152.5623,149,522.88
15
502,037.48264.37165,904,914.0124,885,737.10
16
454,971.46313.60178,347,782.5626,752,167.38
17
412,317.89371.99191,723,866.2528,758,579.94
18
373,663.09441.26206,103,156.2230,915,473.43
19
338,632.17523.43221,560,892.9333,234,133.94
20
306,885.41620.89238,177,959.9035,726,693.99
21
278,114.90736.51256,041,306.9038,406,196.03
22
252,041.63873.65275,244,404.9141,286,660.74
23
228,412.721,036.33295,887,735.2844,383,160.29
24
206,999.031,229.30318,079,315.4347,711,897.31
25
187,592.871,458.20341,935,264.0851,290,289.61
26
170,006.041,729.73367,580,408.8955,137,061.33
27
154,067.972,051.82395,148,939.5659,272,340.93
28
139,624.102,433.88424,785,110.0263,717,766.50
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1