Net profit in year 2026 |
£-1,175,536 |
Market value in 2026 (£-1,175,536 x 13.5) |
£-15,869,737 |
Total dividends received over the period |
£-49,197,835 |
Expected total return in year 2026 (£-15,869,737 + £-49,197,835) |
£-65,067,572 |
Value of company operations (£-65,067,572 discounted at 10%) |
£-40,401,843 |
+ Add cash & cash equivalents |
£3,883,000,000 |
- Less total interest-bearing debts |
£6,321,000,000 |
Business intrinsic value |
£-2,478,401,843 |
Business intrinsic value per share |
£-2.15 |