SDKI ELS valuation results
| Normal | Scenario | Value | Probability | Calc. Time | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ET1 | ET2 | ET3 | ET4 | ET5 | ET6 | NTK | KI | ||||
| MC | 10,000 | 1.011165 | 78.21% | 6.49% | 4.48% | 1.74% | 1.97% | 1.07% | 2.89% | 3.150% | 2.68 |
| 30,000 | 1.010716 | 78.05% | 6.72% | 4.55% | 1.89% | 1.96% | 0.98% | 2.60% | 3.247% | 7.80 | |
| 50,000 | 1.010572 | 78.32% | 6.73% | 4.56% | 1.85% | 1.98% | 0.88% | 2.44% | 3.242% | 11.78 | |
| 1,00,000 | 1.010025 | 78.28% | 6.88% | 4.48% | 1.85% | 1.86% | 0.90% | 2.42% | 3.333% | 33.78 | |
| 2,50,000 | 1.010162 | 78.19% | 6.81% | 4.58% | 1.83% | 1.82% | 0.91% | 2.53% | 3.328% | 244.88 | |
| 4,00,000 | 1.010094 | 78.26% | 6.90% | 4.61% | 1.82% | 1.80% | 0.86% | 2.44% | 3.321% | 831.57 | |
| Proposed | – | 1.008047 | 78.16% | 6.90% | 4.61% | 1.82% | 1.83% | 0.88% | 1.92% | 3.886% | 0.21 |
| Normal | Scenario | Value | Probability | Calc. Time | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ET1 | ET2 | ET3 | ET4 | ET5 | ET6 | NTK | KI | ||||
| MC | 10,000 | 1.011165 | 78.21% | 6.49% | 4.48% | 1.74% | 1.97% | 1.07% | 2.89% | 3.150% | 2.68 |
| 30,000 | 1.010716 | 78.05% | 6.72% | 4.55% | 1.89% | 1.96% | 0.98% | 2.60% | 3.247% | 7.80 | |
| 50,000 | 1.010572 | 78.32% | 6.73% | 4.56% | 1.85% | 1.98% | 0.88% | 2.44% | 3.242% | 11.78 | |
| 1,00,000 | 1.010025 | 78.28% | 6.88% | 4.48% | 1.85% | 1.86% | 0.90% | 2.42% | 3.333% | 33.78 | |
| 2,50,000 | 1.010162 | 78.19% | 6.81% | 4.58% | 1.83% | 1.82% | 0.91% | 2.53% | 3.328% | 244.88 | |
| 4,00,000 | 1.010094 | 78.26% | 6.90% | 4.61% | 1.82% | 1.80% | 0.86% | 2.44% | 3.321% | 831.57 | |
| Proposed | – | 1.008047 | 78.16% | 6.90% | 4.61% | 1.82% | 1.83% | 0.88% | 1.92% | 3.886% | 0.21 |
Sharing content requires targeting cookies to be enabled. Please update your cookie preferences to use this feature.