Amos LimP0 of common stock = BV0 + PV(E(RI))Price = Book Value at T0 + PV of Expected RI

RI = [Investment Return (ROE) - Cost of Raising Capital (Ks)] * (BV0)

! " #$%

!&

' ()*$%+

' ()*$%,+

' --.,,/

' 0

!"

#$%& '&('

!"

'

' 1,&&

)"

-2

-,0

3-/

&

-$-%

Amos Lim

Amos Lim

Amos Lim

Amos Lim

Amos Lim

*"

4-+5,-/-

-$-%

)" -&- --

,,-

&

'

1' &,' .

- -.!,

'

1-,6--

' &,' .-

''

45 -

)" -&- --,

- 7-,, -,-

,0 8

'

1,&&

' ,--

' 5/,/

1

-$-%

)" -&-2

-,0

3-/&

+"%,%%-

''

5,- #/2-

Amos Lim

Amos LimUseful summary slide on the 3 broad approaches to DCF valuation

Amos Lim

Amos Lim

.%"

,(

59

)

5-1,

0

502,

/

0"1

$%-

023(4

:;,/-2;-2;2

8

"%-

5-

5-,-,

2 7--,

6&'&" '6

1- 6 4$)*% 72- $

Amos Lim

Amos Lim

Amos Lim

Amos Lim

Amos Lim

Amos Lim

""1"