Upload
ellena98
View
306
Download
0
Tags:
Embed Size (px)
Citation preview
2. Outline
3. Company Facts
4. Company Facts Continued
5. Company Facts Continued
6. Industry Overview
7. Industry Regulation
8. Industry Regulation
9. Portfolio Position
10. Business Strategy
11. Customers
12. Competitors
13. Competitors
14. Competitors
15. Stock Facts for MVSN
16. Stock Performance
17. Stock Performance
18. Stock Performance vs. competitors in last 2 years 19. Valuation
20. Sensitivity Analysis 28.51 34.63 44.81 59.1 65.14 126.06 9 24.34 28.43 34.52 41.89 44.66 64.89 125.54 8.5 21.39 24.29 28.35 32.84 34.42 44.51 64.65 8 19.16 21.34 24.24 27.25 28.27 34.31 44.36 7.5 17.43 19.13 21.3 23.46 24.18 28.2 34.21 7 16.05 17.41 19.09 20.72 21.25 24.12 28.12 6.5 GROWTH 14.92 16.03 17.38 18.65 19.06 21.21 24.06 6 13.97 14.91 16.01 17.03 17.35 19.02 21.16 5.5 13.18 13.96 14.88 15.72 15.98 17.32 18.99 5 12.49 13.17 13.95 14.65 14.87 15.96 17.3 4.5 11.9 12.48 13.16 13.75 13.94 14.85 15.94 4 11.5 11 10.5 10.11 10 9.5 9 WACC 21. Recommendation