00:01
So in order to calculate our fair share price, we need to calculate the present value of our cash flows and divide it by the number of years.
00:10
So we need to calculate the present value for our first five years.
00:14
For year one, we're going to take 20 divided by 1 .16, which is going to give us 17 .24.
00:23
For year two, we're going to take 28 divided by 1 .16 squared, which is going to give us 20 .78.
00:31
Now we can use the same formula to figure out the following years.
00:36
For year three, we'll get 23 .04.
00:39
Year four, we're going to get 24 .47.
00:43
And year five, we're going to get 25 .24.
00:48
Then we can calculate the flow after our five years using our gordon growth model.
00:56
This is going to be 52 times 1 .011 divided by 0 .16 minus 0 .011, which is going to give us 347 .68.
01:10
And then we want to divide that by 1 .16 to the fifth power, which is 134 .96...