Sie sind auf Seite 1von 1

Scenario aucun rachat

Net income
shareholder's Equity
total of share
EPS
market price
PER
ROE

53630
488363
59052
0.90818262
16.25
17.8928771
10.9815854

Scenario rachat total


total of share
owns shares
N Shares left
market price
Total price
cash & securities
Needs
interest
Interest to be paid
average of all the yields
EBIT 2006
Ebit revised
less interest
Tax 40%
net income
EPS
Expected Market price
shareholder's Equity
ROE

59052
36612.24
22439.76
16.25
364646.1
230866
133780.1
0.065
8695.7065
0.0492
63946
52587.3928
43891.6863
17556.6745
26335.0118
0.71929529
12.8702622
257497
10.2273082

Das könnte Ihnen auch gefallen