EarningsGrowth-VinatiOrganics
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
Pls input values only in grey cellsAssessing your investment decision based on Risk, Return and Pricing.
2
CompanyVinati OrganicsVinati Organics
3
Current share price69YearEquity ValuePer Share EarningsDividend PayoutRetained EarningsDividend %Retained Earnings %TRUELow Returns.Go invest in some Govt Bond !
4
EPS (TTM)8.392010698.394.1954.1955017.54FALSEGood returns.
5
Dividend %50201181.102628.4507920814.2253960414.2253960469.00Less Risk
6
Avg ROE35.08%201295.3279960433.4410610116.7205305116.72053051Future PE5ROE35.08%156.48TRUELow margin of safety.Higher Risk
7
Future PE52013112.048526539.3066231119.6533115619.65331156183.93FALSELow Price.Good bet !
8
Expected Growth70.052096232014131.701838146.2010048123.100502423.1005024216.19
9
Beta0.889
10
5 year CAGR %FALSE77.8947405Fair Value254.1055264
11
35Good returns.164.40
12
AssumingVinati Organicstrades at PE of 5the market value is231.005024Margin of safety%
13
Cost of Equity %13.445Fair Value$164.40 PE8.224076281Adding Dividends308.899764558
14
Less RiskSo PV69IRR12.1594202950109.5972157
15
FV308.8997645PEG0.205601907Low Price.Good bet !
16
CAGR34.95646603
17
18
19
20
Loading...
 
 
 
EGCalculator
Sheet1
Data