Mos 2.3 ( discount 30% from Intrinsic Value)
DDM(Growth 3%) is 3.15
PE(Growth 3%) is 3.15
P/B(Growth 3%) is 4.29
DCF(Growth 3% for 15 year, WACC 5.5%) is 6.64
DDM(Growth 3%) is 3.15
PE(Growth 3%) is 3.15
P/B(Growth 3%) is 4.29
DCF(Growth 3% for 15 year, WACC 5.5%) is 6.64