القاهرة للدواجن

Poul.ca

AVG FIRM VALUE 19522.7BILLION /40.75 EGP

 Current price/28.88 egp 

Outstanding share 479 million Market cap 138

33 billion Revenue ttm 16 billionn Avg 3years revenue 11billion/growth GCR ir revenue 25% GCR in assets 10years 13% Avg 10years earning 1.74egp Book value 6719 billion 14 egp Total employed cap 6865 Total asset 10139 billion on TTM Toral debt 146 million On TTm CGR in 10 vears 18%annual Ebitda on ttm 3380 billion PE/EV =3x Avg ebit 4 years included TTM 2278 billion egp Pe ratio fundemantel 8.14 8.14x2278=18559.7 billion egp Value firm 18559.7 billion +3922cash_146debt=22318.92 38.7 egp/46.6 egp

Avg 3y earning2182.93billion Pe/ratio ben graham method 

2182.92x8.7=18991.4 billion/39.65EGP

Total asset 10139 billion on TTM Toral debt 146 million On TTm CGR in 10 vears 18%annua Ebitda on ttm 3380 billion PE/EV =3x Avg ebit 4 years included TTM 2278 billion egp Pe ratio fundemante 8.14 8.14x2278=18559.7 billion egp Value firm 18559.7 billior +3922cash_146debt=22318.92 38.7 egp/46.6 egp Avg 3y earning2182.93billion Pe/ratio ben graham method 2182.92x8.7=18991.4 billion/39.65EGF Gross cash flow on ttm 3095 billion /pe/ratio 4.7x Free cash flow on avg4vyears included TTM 2.33egp Pe/rito fundmental 18.2 vale firm on free cash fliw 42.36 for share /20292billion egp

Increasec in price /free cash flow=17789 billion / For equity share /37.14 egp

Gross free cash flow 1640 billion avg 4 years 1640 billion /3.42 egp *10 34.2 egp

Price /avg 3 yars=net profit margin *revenue/book value *bookvalue

19151 billion /40 egp for share Pe /ratio/revenue 1.35*16000 /21600/45egp Earning power value avg 4 years 20813 billion /43.45 egp

Excess return on ttm 1655 billion=20105billion/ 42egp

PE/book value fundemteal based on 5 years 2.55> 2 55*6719 based on TTM/17BILLION EGP 35.7 EGP

AVG FIRM VALUE 19522.7BILLION /40.75 EGP