Net profit in year 2025 |
£-779,547 |
Market value in 2025 (£-779,547 x 12.6) |
£-9,822,287 |
Total dividends received over the period |
£-57,385,658 |
Expected total return in year 2025 (£-9,822,287 + £-57,385,658) |
£-67,207,946 |
Value of company operations (£-67,207,946 discounted at 10%) |
£-41,730,847 |
+ Add cash & cash equivalents |
£12,899,000,000 |
- Less total interest-bearing debts |
£6,808,000,000 |
Business intrinsic value |
£6,049,269,153 |
Business intrinsic value per share |
£4.94 |