Comfort Delgro

[Ray168]

You should use no. of shares instead Value of share capital.
No. of share is 2,101,993,000

Help needed...not a finance student, but trying to value it

Using Discounted EPS, 2012 data (current EPS@$0.122); EPS growth rate@3% (lowered from 6%) and discounted rate of 3%, valued at $1.22...so bad?

Using DCF, 2012 data, operating CF@689.2m; Growth rate was erratic over 10 yrs, picked up current and data 5 yrs ago => 1.2%; shares outstanding@585.1m; discount rate@3%, valued at $10.88, impossible...where did my calculations go wrong??

TIA....=)