Market price or asking price |
£5,492,438,033 |
Loans from lenders at LTV 70% with interest rate at 5% for 10 years |
£3,844,706,623 |
30% Cash provided from buyer |
£1,647,731,410 |
Average revenue over the period |
£17,533,173,565 |
Estimated operating profit margin (%) |
3.2 |
Average operating profit over the period |
£561,061,554 |
- Less average acquisition interest expenses over the period |
£113,436,435 |
Average profit before tax |
£447,625,119 |
- Less corporate income tax at 29% |
£129,811,285 |
Average profit after tax |
£317,813,835 |
+ Add average depreciation over the period |
£483,626,170 |
+ Add average amortization over the period |
£0 |
+ Add average acquisition interest expenses over the period |
£113,436,435 |
Average net cash flow after tax |
£914,876,440 |
- Less average capex over the period |
£260,760,656 |
Average net cash flow before debt service |
£654,115,784 |
- Less cash flow safety cushion required |
£164,773,141 |
Net cash flow available for debt service |
£489,342,643 |
Maximum loan that can be supported by cash flow |
£3,778,574,180 |
Value of company operations (£3,778,574,180 / 70%) |
£5,397,963,114 |
+ Add cash & cash equivalents |
£2,218,000,000 |
- Less total interest-bearing debts |
£5,637,000,000 |
Business intrinsic value |
£1,978,963,114 |
Business intrinsic value per share |
£1.84 |