Posted by sbg3106 > 2014-08-01 15:31 | Report Abuse

so how do we justify is it realistic or not?

Posted by nicholas1969 > 2014-08-01 16:04 | Report Abuse

Hi Intelligent Investor, Thanks for sharing above knowledge. As I am new to all these analysis, I would like to know how you calculated for the adjusted risk premium of 6.48%? Another question is, can I start the discount rate of 10% at 2013 instead of 2018? Is there any reason?

Posted by Intelligent Investor > 2014-08-01 17:08 | Report Abuse

hi sbg3106, ask yourself do you think the company able to growth its FCF on 3.35%?

Posted by Intelligent Investor > 2014-08-01 17:10 | Report Abuse

hi nicholas1969, the 10% is not for year 2018. It is just the intrinsic value if I apply 10% discount rate.

Posted by sbg3106 > 2014-08-01 17:51 | Report Abuse

can you provide us the excel file for both EPV and RDCF calculation? Thanks

Posted by Intelligent Investor > 2014-08-01 17:59 | Report Abuse

hi sbg3106,I have shared the file on my previous post. It is the same template

Posted by sbg3106 > 2014-08-01 19:38 | Report Abuse

Do yoi mind to tell me which version of excel file?

Posted by ccs999 > 2014-08-02 15:18 | Report Abuse

Hi II, do you think based on MOS for Apollo is just 3.35% is worth to invest? Please advise. Thank you.
Regards,
Chua

Posted by Intelligent Investor > 2014-08-02 22:54 | Report Abuse

I won't.