Description | Formuals | FMG | OZL | ||||||||
Total assets (book value) ($m) | $ 19,115.00 | $ 2,826.00 | Recommendation: On the basis of the calculations on both the stock of FMG and OZL. It has been found that the market value to book value, return on equity, dividend per share, sustainbale growth, intrinsic value etc of FMG is better than OZL. It explains that the invetsment into FMG would offer higher returns to the investors rather than investing into OZL. | ||||||||
Total liabilities (book value) ($m) | $ 9,381.00 | $ 310.00 | |||||||||
Number of shares (millions) | $ 3,111.00 | $ 299.00 | |||||||||
Market capitalisation ($m) | $ 16,239.00 | $ 2,739.00 | |||||||||
Net income ($m) | $ 2,093.00 | $ 231.00 | |||||||||
Dividends paid ($m) | $ 755.00 | $ 42.00 | |||||||||
Description | Formuals | FMG | OZL | ||||||||
Market value of equity to book vakue of equity ratio | Market value of equity / book vakue of equity ratio | $ 1.67 | $ 1.09 | ||||||||
Return on equity | Net profit / Total stockholder’s equity | 21.502% | 9.181% | ||||||||
Dividend per share | Dividend paid / number of shares | $ 0.24 | $ 0.14 | ||||||||
Sustainable growth rate per annum | Return on equity * (1- dividend payout ratio) | 13.75% | 7.51% | ||||||||
Intrinsic value | Dividend (1+ growth arte) / (required rate of return – growth rate) | $ 108.52 | $ 2.33 | ||||||||
Calculation of Net present value | Calculation of accounting rate of return | ||||||||||
Year | Cash outflow | Cash inflow | P.V. factor | Present value | Year | Cash outflow | Cash inflow | ||||
0 | $ -25,00,000.00 | 1.00 | $ -25,00,000.00 | 0 | $ -25,00,000.00 | ||||||
1 | $ 5,00,000.00 | 0.93 | $ 4,67,289.72 | 1 | $ 5,00,000.00 | ||||||
2 | $ 5,00,000.00 | 0.87 | $ 4,36,719.36 | 2 | $ 5,00,000.00 | ||||||
3 | $ 5,00,000.00 | 0.82 | $ 4,08,148.94 | 3 | $ 5,00,000.00 | ||||||
4 | $ 5,00,000.00 | 0.76 | $ 3,81,447.61 | 4 | $ 5,00,000.00 | ||||||
5 | $ 5,00,000.00 | 0.71 | $ 3,56,493.09 | 5 | $ 5,00,000.00 | ||||||
6 | $ 5,00,000.00 | 0.67 | $ 3,33,171.11 | 6 | $ 5,00,000.00 | ||||||
7 | $ 5,00,000.00 | 0.62 | $ 3,11,374.87 | 7 | $ 5,00,000.00 | ||||||
8 | $ 5,00,000.00 | 0.58 | $ 2,91,004.55 | 8 | $ 5,00,000.00 | ||||||
9 | $ 5,00,000.00 | 0.54 | $ 2,71,966.87 | 9 | $ 5,00,000.00 | ||||||
NPV (Total cash outflow – total cash inflow) | $ 7,57,616.12 | ARR = Total profit / intial investment | 20.0% | ||||||||
Calculation of Internal rate of return | |||||||||||
the project should be accepted by the company as the net cash flow of the company is positive which explains about the profitability level of the company. further, the inetranl rate of return of the company is better than the cost of capital and lastly, the accounting rate of return also expalins about the better position of the company. thus, the project should be accepted by the company. | |||||||||||
Year | Cash outflow | Cash inflow | Total cash flow | ||||||||
0 | $ -25,00,000.00 | $ -25,00,000.00 | |||||||||
1 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
2 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
3 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
4 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
5 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
6 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
7 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
8 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
9 | $ 5,00,000.00 | $ 5,00,000.00 | |||||||||
IRR | 14% | ||||||||||
Calculation of yearly return from Monthly returns | |||||||||||
Monthly average retun of security | 4.05% | -5.70% | 5.29% | 5.08% | -0.95% | ||||||
Number of days in a month | 12 | 12 | 12 | 12 | 12 | ||||||
Formula | (1+average return)^number of days -1 | ||||||||||
Average yearly return | |||||||||||
Monthly return | 61.04% | -50.54% | 85.58% | 81.18% | -10.85% | 33.28% | |||||
Calculation of risk associated with the company | |||||||||||
Standard deviation | 0.12479483 | ||||||||||
Calculation of yearly return from Monthly returns | |||||||||||
Monthly average retun of security | 0.51% | 0.51% | -0.71% | 1.04% | -0.23% | ||||||
Number of days in a month | 12 | 12 | 12 | 12 | 12 | ||||||
Formula | (1+average return)^number of days -1 | ||||||||||
Average yearly return | |||||||||||
Monthly return | 6.32% | 6.24% | -8.25% | 13.25% | -2.77% | 2.96% | |||||
Calculation of risk associated with the company | |||||||||||
Standard deviation | 0.033017796 | ||||||||||
Adj Close | Return | ||||||||||
5191.2 | Calculation of total risk (FMG) | ||||||||||
4926.6 | -5.10% | Comment | |||||||||
4802.6 | -2.52% | Standard deviation | 12.48% | STDEV of return | |||||||
5052 | 5.19% | Variance | 1.557% | Square of stdev | |||||||
5135 | 1.64% | Annualized variance | 0.20375 | (1+variance)^365 -1 | |||||||
5218.9 | 1.63% | Annualized standard deviation | 0.45139 | sqrt of annualized variance | |||||||
5425.5 | 3.96% | ||||||||||
5320.1 | -1.94% | ||||||||||
5352.2 | 0.60% | Calculation of total risk (AXJO) | |||||||||
5190 | -3.03% | Comment | |||||||||
5404.8 | 4.14% | Standard deviation | 3.30% | STDEV of return | |||||||
5394.8 | -0.19% | Variance | 0.109% | Square of stdev | |||||||
5489.1 | 1.75% | Annualized variance | 0.01316 | (1+variance)^365 -1 | |||||||
5492.5 | 0.06% | Annualized standard deviation | 0.11472 | sqrt of annualized variance | |||||||
5395.7 | -1.76% | ||||||||||
5632.9 | 4.40% | ||||||||||
5625.9 | -0.12% | ||||||||||
5292.8 | -5.92% | ||||||||||
5526.6 | 4.42% | ||||||||||
5313 | -3.86% | ||||||||||
5411 | 1.84% | ||||||||||
5588.3 | 3.28% | ||||||||||
5928.8 | 6.09% | ||||||||||
5891.5 | -0.63% | ||||||||||
5790 | -1.72% | ||||||||||
5777.2 | -0.22% | ||||||||||
5459 | -5.51% | ||||||||||
5699.2 | 4.40% | ||||||||||
5207 | -8.64% | ||||||||||
5021.6 | -3.56% | ||||||||||
5239.4 | 4.34% | ||||||||||
5166.5 | -1.39% | ||||||||||
5295.9 | 2.50% | ||||||||||
5005.5 | -5.48% | ||||||||||
4880.9 | -2.49% | ||||||||||
5082.8 | 4.14% | ||||||||||
5252.2 | 3.33% | ||||||||||
5378.6 | 2.41% | ||||||||||
5233.4 | -2.70% | ||||||||||
5562.3 | 6.28% | ||||||||||
5433 | -2.32% | ||||||||||
5435.9 | 0.05% | ||||||||||
5317.7 | -2.17% | ||||||||||
5440.5 | 2.31% | ||||||||||
5665.8 | 4.14% | ||||||||||
5620.9 | -0.79% | ||||||||||
5712.2 | 1.62% | ||||||||||
5864.9 | 2.67% | ||||||||||
5924.1 | 1.01% | ||||||||||
5724.6 | -3.37% | ||||||||||
5721.5 | -0.05% | ||||||||||
5720.6 | -0.02% | ||||||||||
5714.5 | -0.11% | ||||||||||
5681.6 | -0.58% | ||||||||||
5909 | 4.00% | ||||||||||
5969.9 | 1.03% | ||||||||||
6065.1 | 1.59% | ||||||||||
6037.7 | -0.45% | ||||||||||
6016 | -0.36% | ||||||||||
5759.4 | -4.27% | 1.47153772 |
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.