RE: Obs30 Jun 2020 03:09
Below are my numbers
EBITA
114,500,000
114,500,000
200,467,000
507,762,000
830,147,000
833,100,000
816,250,000
799,667,000
787,769,000
764,023,000
740,509,000
727,270,000
707,205,000
650,480,000
604,680,000
90,711,000
EBITA for 100$
114,500,000
114,500,000
200,467,000
507,762,000
1,574,267,000
1,577,220,000
1,560,370,000
1,543,787,000
1,531,889,000
1,508,143,000
1,484,629,000
1,471,390,000
1,451,325,000
1,394,600,000
1,348,800,000
90,711,000
NPV for 61$ 975,929,544
NPV for 100$ 1,950,394,990