of 28.1% per year for the next 5 year and 4% after the 5th year. I
arrived at a target price of US$350.
The discounted rate based on the cost of capital is 0.6658785. Even at
conservative level, assuming 4% growth, it's value worths at least US
$173.89. It's current price of 96 is still a great bargain.
www.diggsamachar.com/adrforum/viewtopic.p
