Deluxe

Total
Equity
Shares
RE
Debt
Sales
Cash
Operating p
Int
ROC
Op/Sales
LTD/Capital
EBIT/Int
0.028226

393.6
195.2
64.1
131.1
198.4
1296.3
124.3
344.8
5.6

514.3
315.8
64.1
251.7
198.5
1317
243.1
351.6
5.6

639.3
440.9
64.1
376.8
198.4
1343.4
365.8
358.7
5.6

769.3
570.8
64.1
506.7
198.5
1372.9
493
366.6
5.6

904.6
706.2
64.1
642.1
198.4
1405.9
625.4
375.4
5.6

0.793821 0.803805 0.813141 0.822628 0.833625
0.265988 0.26697 0.267009 0.267026 0.267018
0.504065 0.385962 0.310339 0.258027 0.219323
61.57143 62.78571 64.05357 65.46429 67.03571

re
rd
post tax
WACC

10.25
10.35
10.5
10.6
5.47
5.5
5.7
6.3
3.3914
3.41
3.534
3.906
6.79282 6.851789 6.988683 7.225789

Total
393.6
Equity
195.2
Shares
64.1
RE
71.1
Debt
258.4
Sales
1296.3
Cash
124.3
Operating p
344.8
Int
7.28688
New Equity

135.2

514.3
315.8
64.1
191.7
258.5
1317
243.1
351.6
7.2897

639.3
440.9
64.1
316.8
258.4
1343.4
365.8
358.7
7.28688

769.3
570.8
64.1
446.7
258.5
1372.9
493
366.6
7.2897

904.6
706.2
64.1
582.1
258.4
1405.9
625.4
375.4
7.28688

255.8

380.9

510.8

646.2

re
rd
post tax
WACC

10.25
10.35
10.5
10.6
5.47
5.5
5.7
6.3
3.3914
3.41
3.534
3.906
5.747301 5.793862 5.926793 6.205362