Kinesiology 1088A/B Lecture 4: Kin lecture 4 & 5
41 views7 pages
23 Nov 2011
School
Department
Course
Professor
Get access
Grade+20% off
$8 USD/m$10 USD/m
Billed $96 USD annually
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
40 Verified Answers
Class+
$8 USD/m
Billed $96 USD annually
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
30 Verified Answers
Related Documents
Related Questions
Please adhere to following steps to develop the share valuation for the company assigned to the group.
Group-6 | Hindalco |
Step â1 : Take the cost of equity applying Beta. Beta to be arrived at on the basis of the weekly traded data of 2 years or take it from financial press. Please quote the name of the paper and date.
Step- 2: Assume Risk Free (Rf) Rate is 7.75 % and Market Return(Rm) is 17% .
Step -3: Cost of Debt and marginal tax rate to be arrived from latest years balance sheet and p/l account data.
Step-4: Fixed asset and Working Capital growth to be assumed on the basis of the past data.
Step-5: Assume first 10 years as assessable growth period and then perpetual growth rate.
HINDALCO | Returns | Nifty | Returns | ||
Date | Adj Close | Date | Adj Close | ||
02/05/2017 | 200.4 | 0.01 | 02/05/2017 | 9313.8 | 0 |
24/04/2017 | 199.35 | 0.06 | 24/04/2017 | 9304.05 | 0.02 |
17/04/2017 | 188.1 | 0.03 | 17/04/2017 | 9119.4 | 0 |
10/04/2017 | 183.25 | -0.05 | 10/04/2017 | 9150.8 | -0.01 |
03/04/2017 | 193.5 | -0.01 | 03/04/2017 | 9198.3 | 0 |
27/03/2017 | 195.05 | 0 | 27/03/2017 | 9173.75 | 0.01 |
20/03/2017 | 194.9 | -0.01 | 20/03/2017 | 9108 | -0.01 |
13/03/2017 | 196.2 | 0.05 | 14/03/2017 | 9160.05 | 0.03 |
06/03/2017 | 187.6 | -0.06 | 06/03/2017 | 8934.55 | 0 |
27/02/2017 | 198.55 | 0.09 | 27/02/2017 | 8897.55 | 0 |
20/02/2017 | 182.1 | -0.01 | 20/02/2017 | 8939.5 | 0.01 |
13/02/2017 | 183.65 | 0.01 | 13/02/2017 | 8821.7 | 0 |
06/02/2017 | 182.05 | -0.05 | 06/02/2017 | 8793.55 | 0.01 |
30/01/2017 | 191.75 | 0.01 | 30/01/2017 | 8740.95 | 0.01 |
23/01/2017 | 190.75 | 0.11 | 23/01/2017 | 8641.25 | 0.03 |
16/01/2017 | 171.65 | 0 | 16/01/2017 | 8349.35 | -0.01 |
09/01/2017 | 172.25 | 0.07 | 09/01/2017 | 8400.35 | 0.02 |
02/01/2017 | 160.75 | 0.04 | 02/01/2017 | 8243.8 | 0.01 |
26/12/2016 | 155.05 | -0.03 | 26/12/2016 | 8185.8 | 0.03 |
19/12/2016 | 159.3 | -0.06 | 19/12/2016 | 7985.75 | -0.02 |
12/12/2016 | 170.2 | -0.07 | 12/12/2016 | 8139.45 | -0.01 |
05/12/2016 | 182.1 | 0.08 | 05/12/2016 | 8261.75 | 0.02 |
28/11/2016 | 168.75 | -0.07 | 28/11/2016 | 8086.8 | 0 |
21/11/2016 | 180.5 | 0.09 | 21/11/2016 | 8114.3 | 0 |
14/11/2016 | 165.35 | -0.04 | 15/11/2016 | 8074.1 | -0.03 |
07/11/2016 | 172.3 | 0.08 | 07/11/2016 | 8296.3 | -0.02 |
31/10/2016 | 158.85 | 0.06 | 01/11/2016 | 8433.75 | -0.02 |
24/10/2016 | 149.65 | -0.01 | 24/10/2016 | 8638 | -0.01 |
17/10/2016 | 151.85 | -0.02 | 17/10/2016 | 8693.05 | 0.01 |
10/10/2016 | 154.6 | -0.02 | 10/10/2016 | 8583.4 | -0.01 |
03/10/2016 | 158 | 0.03 | 03/10/2016 | 8697.6 | 0.01 |
26/09/2016 | 152.7 | -0.01 | 26/09/2016 | 8611.15 | -0.02 |
19/09/2016 | 154.45 | 0.08 | 19/09/2016 | 8831.55 | 0.01 |
12/09/2016 | 142.65 | -0.08 | 12/09/2016 | 8779.85 | -0.01 |
05/09/2016 | 154.85 | -0.01 | 06/09/2016 | 8866.7 | 0.01 |
29/08/2016 | 156.25 | 0.01 | 29/08/2016 | 8809.65 | 0.03 |
22/08/2016 | 154.5111 | -0.02 | 22/08/2016 | 8572.55 | -0.01 |
15/08/2016 | 157.9392 | 0.09 | 16/08/2016 | 8666.9 | 0.01 |
08/08/2016 | 145.4193 | 0.02 | 08/08/2016 | 8592.15 | -0.01 |
01/08/2016 | 142.7862 | 0.08 | 01/08/2016 | 8683.15 | 0.01 |
25/07/2016 | 132.7007 | -0.02 | 25/07/2016 | 8638.5 | 0.01 |
18/07/2016 | 135.1351 | -0.01 | 18/07/2016 | 8541.2 | 0 |
11/07/2016 | 136.5262 | 0.08 | 11/07/2016 | 8541.4 | 0.03 |
04/07/2016 | 126.0433 | 0.02 | 04/07/2016 | 8323.2 | 0 |
27/06/2016 | 123.9567 | 0.06 | 27/06/2016 | 8328.35 | 0.03 |
20/06/2016 | 116.5541 | -0.01 | 20/06/2016 | 8088.6 | -0.01 |
13/06/2016 | 118.0445 | 0.03 | 13/06/2016 | 8170.2 | 0 |
06/06/2016 | 114.5668 | 0.09 | 06/06/2016 | 8170.05 | -0.01 |
30/05/2016 | 104.8788 | 0.15 | 30/05/2016 | 8220.8 | 0.01 |
23/05/2016 | 91.3156 | 0.06 | 23/05/2016 | 8156.65 | 0.05 |
16/05/2016 | 86.3971 | -0.03 | 16/05/2016 | 7749.7 | -0.01 |
09/05/2016 | 88.7321 | -0.03 | 09/05/2016 | 7814.9 | 0.01 |
02/05/2016 | 91.3156 | -0.05 | 02/05/2016 | 7733.45 | -0.01 |
25/04/2016 | 95.7373 | -0.05 | 25/04/2016 | 7849.8 | -0.01 |
18/04/2016 | 100.4571 | 0.05 | 18/04/2016 | 7899.3 | 0.01 |
11/04/2016 | 95.6876 | 0.1 | 11/04/2016 | 7850.45 | 0.04 |
04/04/2016 | 87.1423 | 0.01 | 04/04/2016 | 7555.2 | -0.02 |
28/03/2016 | 86.099 | -0.05 | 28/03/2016 | 7713.05 | 0 |
21/03/2016 | 90.7194 | 0.07 | 21/03/2016 | 7716.5 | 0.01 |
14/03/2016 | 84.6582 | 0.02 | 14/03/2016 | 7604.35 | 0.01 |
07/03/2016 | 82.969 | 0.05 | 08/03/2016 | 7510.2 | 0 |
29/02/2016 | 78.8951 | 0.14 | 29/02/2016 | 7485.35 | 0.06 |
22/02/2016 | 69.0083 | 0.01 | 22/02/2016 | 7029.75 | -0.03 |
15/02/2016 | 68.6109 | 0.13 | 15/02/2016 | 7210.75 | 0.03 |
08/02/2016 | 60.5127 | -0.15 | 08/02/2016 | 6980.95 | -0.07 |
01/02/2016 | 70.7969 | 0.01 | 01/02/2016 | 7489.1 | -0.01 |
25/01/2016 | 70.0517 | -0.03 | 25/01/2016 | 7563.55 | 0.02 |
18/01/2016 | 71.8899 | 0.01 | 18/01/2016 | 7422.45 | 0 |
11/01/2016 | 71.3434 | -0.07 | 11/01/2016 | 7437.8 | -0.02 |
04/01/2016 | 76.411 | -0.09 | 04/01/2016 | 7601.35 | -0.04 |
28/12/2015 | 84.3601 | 0 | 28/12/2015 | 7946.35 | 0.01 |
21/12/2015 | 84.7079 | 0.07 | 21/12/2015 | 7861.05 | 0.01 |
14/12/2015 | 79.3919 | 0.05 | 14/12/2015 | 7761.95 | 0.02 |
07/12/2015 | 75.7651 | -0.04 | 07/12/2015 | 7610.45 | -0.02 |
30/11/2015 | 78.5473 | 0.02 | 30/11/2015 | 7781.9 | -0.02 |
23/11/2015 | 77.1562 | 0.01 | 23/11/2015 | 7942.7 | 0.01 |
16/11/2015 | 76.7091 | 0 | 16/11/2015 | 7856.55 | 0.01 |
09/11/2015 | 76.9078 | -0.04 | 09/11/2015 | 7762.25 | -0.02 |
02/11/2015 | 80.3855 | -0.04 | 02/11/2015 | 7954.3 | -0.01 |
26/10/2015 | 83.5155 | -0.01 | 26/10/2015 | 8065.8 | -0.03 |
19/10/2015 | 84.5588 | -0.03 | 19/10/2015 | 8295.45 | 0.01 |
12/10/2015 | 87.192 | 0.05 | 12/10/2015 | 8238.15 | 0.01 |
05/10/2015 | 83.4161 | 0.18 | 05/10/2015 | 8189.7 | 0.03 |
28/09/2015 | 70.4491 | -0.01 | 28/09/2015 | 7950.9 | 0.01 |
21/09/2015 | 70.9459 | -0.06 | 21/09/2015 | 7868.5 | -0.01 |
14/09/2015 | 75.4173 | 0 | 14/09/2015 | 7981.9 | 0.02 |
07/09/2015 | 75.6161 | 0.04 | 07/09/2015 | 7789.3 | 0.02 |
31/08/2015 | 72.4364 | -0.09 | 31/08/2015 | 7655.05 | -0.04 |
24/08/2015 | 80.0329 | -0.05 | 24/08/2015 | 8001.95 | -0.04 |
17/08/2015 | 84.2968 | -0.08 | 17/08/2015 | 8299.95 | -0.03 |
10/08/2015 | 91.3052 | -0.15 | 10/08/2015 | 8518.55 | -0.01 |
03/08/2015 | 107.3804 | 0.04 | 03/08/2015 | 8564.6 | 0 |
27/07/2015 | 103.1165 | -0.04 | 27/07/2015 | 8532.85 | 0 |
20/07/2015 | 107.1843 | 0.02 | 20/07/2015 | 8521.55 | -0.01 |
13/07/2015 | 105.0769 | 0.02 | 13/07/2015 | 8609.85 | 0.03 |
06/07/2015 | 102.5284 | -0.05 | 06/07/2015 | 8360.55 | -0.01 |
29/06/2015 | 108.4096 | -0.05 | 29/06/2015 | 8484.9 | 0.01 |
22/06/2015 | 114.6828 | -0.03 | 22/06/2015 | 8381.1 | 0.02 |
15/06/2015 | 118.4075 | 0.03 | 15/06/2015 | 8224.95 | 0.03 |
08/06/2015 | 114.4378 | -0.03 | 08/06/2015 | 7982.9 | -0.02 |
01/06/2015 | 117.7704 | -0.07 | 01/06/2015 | 8114.7 | -0.04 |
25/05/2015 | 126.6902 | -0.06 | 25/05/2015 | 8433.65 | 0 |
18/05/2015 | 134.1887 | 0 | 18/05/2015 | 8458.95 | 0.02 |
11/05/2015 | 134.2867 | -0.01 | 11/05/2015 | 8262.35 | 0.01 |
04/05/2015 | 136.1981 | 04/05/2015 | 8191.5 |