Net profit in year 2027 |
£-3,832,102 |
Market value in 2027 (£-3,832,102 x 13.5) |
£-51,733,380 |
Total dividends received over the period |
£-23,828,724 |
Expected total return in year 2027 (£-51,733,380 + £-23,828,724) |
£-75,562,104 |
Value of company operations (£-75,562,104 discounted at 10%) |
£-46,918,121 |
+ Add cash & cash equivalents |
£2,492,000,000 |
- Less total interest-bearing debts |
£6,236,000,000 |
Business intrinsic value |
£-3,790,918,121 |
Business intrinsic value per share |
£-3.54 |