In case your growth projection rate of 18% is correct then there is 57% margin of safety calculated on 15 PE. Dont calculate on 18 PE.
Your formula seems to be incorrect Refer attached one
With Thanks & Best Regards
Varun Jain Associate Architect ARCOP Mob - 09910507431 Off - 01126242050, Alt email-ID - Work - vjain@arcop.co.in Copy of Intrinsic value calculation Aarti drugs 16 09 2015.xlsx (18.3 KB)
Subscribe To Our Free Newsletter |