2026-03-08
Bangladesh Bank’s Foreign Exchange Investment Department issued this master circular to liberalize and streamline share transfers and repatriation of sale proceeds for non-residents in unlisted companies. Authorized Dealer banks may now repatriate funds without prior central bank approval when deal values align with audited net asset values or remain below specified BDT thresholds, while transactions exceeding these limits require independent valuations using net asset, market, or discounted cash flow methodologies. The directive mandates strict procedural timelines for memorandum execution and post-facto reporting, requires certified professionals to validate fair value, and explicitly repeals all preceding circulars governing this sector.
Page 1 of 23 Foreign Exchange Investment Department Bangladesh Bank Head Office Dhaka www.bb.org.bd FEID Circular No. 01 Date: 8 March, 2026 All Authorized Dealers in Foreign Exchange in Bangladesh Dear Sirs, Master circular on transfer of shares and repatriation of sale proceeds of shares in favor of non-resident in private/public limited companies not listed with stock exchanges. Please refer to paragraphs 2(B) and 3(B), Chapter 9 of the Guidelines for Foreign Exchange Transactions-2018 (GFET) Volume-1, FEID Circular No. 1, dated May 6, 2018, and FEID Circular Letter No. 01, dated June 18, 2020, where detail of the share transfer and valuation procedures regarding the non-resident equity investments in companies not listed with stock exchanges is explained. To bring liberalization in repatriation, rationalization and further simplification in the valuation and reporting process, the following consolidated instructions shall be followed: Transfer of shares 1.1. Non-resident to resident a) Authorized Dealer (AD) banks shall repatriate proceeds from the transfer/sales of shares without prior approval from Bangladesh Bank in the following cases: i. Irrespective of any amount, when the deal value of the shares does not exceed the Net Asset Value (NAV) based on the latest audited financial statements with Document Verification Code (DVC) subject to compliance with instructions in paragraph 5.1. NAV calculation shall be signed by the competent authority of target company which shall be counter signed by the regular auditor. ii. An independent valuation report is not required when the deal value of the shares does not exceed Bangladeshi Taka (BDT) 10,000,000 (ten million) or equivalent foreign currency. However, a statement jointly signed by the buyer and seller justifying the deal value shall be submitted.
Page 2 of 23 iii. When the deal value of the shares does not exceed BDT 1,000,000,000 (one billion) or equivalent foreign currency, subject to the fair value, determined by an independent valuer using the valuation methods specified in this circular. b) Except for the cases outlined in sub-paragraph 1.1(a) above, AD banks shall apply for approval from Bangladesh Bank for the transfer of shares from non-residents to residents and repatriation of sale proceeds thereof following the instructions laid down in paragraph 2 with necessary documents as mentioned in Annexure-B including valuation report. 1.2. Resident to non-resident and non-resident to non-resident AD banks shall facilitate the resident and non-resident shareholders in transferring shares without prior approval from Bangladesh Bank complying with the following conditions: a) Transfer is subject to fair value of shares of the target company. b) A valuation report is not necessary if the deal value of the shares does not exceed (or equal) BDT 10,000,000 (ten million) or equivalent foreign currency. In this case, a statement jointly signed by the buyer and seller justifying the deal value shall be submitted, beyond which, valuation report is required. c) Resident shareholders receiving payment against sales of shares shall submit valuation report (where applicable) to the AD along with Memorandum of Understanding (MoU) for share sale-purchase along with Form-C for encashment of inward remittances. 2. General instructions for share transfer procedure a) A MoU has to be signed with date between the buyer and seller for share salepurchase. b) While signing the MoU, the date of the target company’s latest audited financial statements taken into consideration shall not be older than 6 (six) months from the date of the MoU. In case of failure to do so, the target company has to prepare audited financial statements for the interim period. c) The said transfer procedure shall be completed within the next 45 days from the signing date of MoU or Bangladesh Bank approval date (when applicable), whichever is later. d) AD shall execute repatriation of sale proceeds [except sub-paragraph 1.1(b)] within 05 (five) working days, if no observation/deviation/discrepancy is found. In case of any observation, deviation, or discrepancy, the AD shall forward the application to Foreign Exchange Investment Department (FEID), Head Office, Bangladesh Bank.
Page 3 of 23 e) AD shall forward the application to FEID, Head Office, Bangladesh Bank within 03 (three) working days where prior approval of Bangladesh Bank is required [as mentioned in sub-paragraph 1.1(b)]. f) If deemed necessary, AD can credit sale proceeds of share to escrow account with prior permission from Bangladesh Bank. g) The transfer value of shares of the target company shall be consistent with the latest issue value (if any) within one year. h) Non-resident shall pay gain tax and stamp duty in accordance with the existing laws (if applicable) with fund brought through banking channel from abroad. No part of the tax and duty shall be paid by the target company whose shares are being transferred. ADs shall verify and ensure that the above instructions have been duly complied with. i) ADs shall constitute a committee headed by the Chief Financial Officer (CFO) to decide on the repatriation of sale proceeds under sub-paragraph 1.1(a)(ii) and 1.2(b) and a committee headed by the Chief Executive Officer (CEO) to decide on the cases under sub-paragraph 1.1(a)(iii). ADs shall also ensure that such committees comprise of officials possessing the requisite certification (such as CFA), training, knowledge, and expertise to evaluate valuation reports. j) ADs may charge reasonable fees, as negotiated with their clients, for valuation assessments conducted by their internal committees headed by the CFO or CEO. k) For repatriation of sale proceeds of shares, ADs shall satisfy themselves to the effect that the target company has complied with the provision of paragraph 2(A) and 2(B), Chapter 9 of GFET regarding issuance of share (including bonus and right share) and any prior transfer of shares in favor of or by non-resident. ADs shall satisfy themselves before forwarding permission requests to Bangladesh Bank that the above instructions have been complied with. l) Foreign investors shall be allowed to transfer shares equivalent to the value of the foreign funds received by the local company/transferor. The value shall be calculated in BDT at the exchange rate prevailing on the date of receipt of the foreign funds. m) Fair value of sale proceeds of share is remittable abroad and/or may be credited (net of tax) to FCY account of share holders with AD bank which can be subsequently remitted abroad or can be used for further investment in equity and in securities listed with stock exchanges. n) ADs shall observe compliance of KYC, AML/CFT standards, tax rules and other applicable regulations. o) ADs shall ensure that all valuer professionals possess the requisite expertise and technical knowledge in International Valuation Standards.
Page 4 of 23 p) If not fully satisfied about appropriateness of the valuation arrived at, Bangladesh Bank/ADs reserve the right to reassess the value, if overvaluation of any assets or undervaluation of any liabilities are observed based on the financial statements submitted along with the application or on-site inspection if necessary. 3. Post facto reporting requirements ADs shall submit post facto reports in case of paragraph 1.1 and 1.2 detailing the transactions to FEID, Bangladesh Bank within 14 days of transfer along with the following documents: a) Attested copy of instrument of transfer of shares (Form 117) endorsed by Registrar of Joint Stock Companies & Firms (RJSC); b) Attested copy of up-to-date Schedule-X; c) Encashment certificate/TM form with FX transaction ID; d) Valuation report (where applicable); e) MoU for share sale-purchase; f) Attested copy of the report/meeting minutes of the committee formed under subparagraph 2(i) regarding the repatriation of sale proceeds; g) Additional documents if required. 4. Capital reduction Remittance resulting from capital reduction in a target company shall be subject to determination of fair value of shares in accordance with paragraph 5, the fair value of the company shall be duly included in the redemption plan submitted before the Honorable Court. In this regard, the company shall ensure that the applicable regulations of Bangladesh Bank relating to receiving of value of funds from abroad, share issuance and reporting requirements have been complied with. 5. Valuation methods and requirements Bangladesh Bank shall accept the fair value of the shares determined by the valuation methodologies viz. net asset value approach, market value approach and discounted cash flow approach. The fair value of the shares shall be determined by weighted average calculation of all the 3 (three) valuation approaches or on any of the suitable approaches depending on the nature of the company, having justified ground. 5.1. Asset Based approach 5.1.1. Under this method, a company’s value is derived by estimating the fair market value of its individual assets and then deducting its outstanding liabilities. While examining the valuation report, ADs shall satisfy themselves from the documents of the target company countersigned by the auditor to the effect that: a) Audited financial statements have contained no revalued assets, no intangible assets and no expenses/losses shown as asset; b) The certificate issued by the regular auditor of the target company should specify that the impairment of assets have been duly adjusted;
Page 5 of 23 c) There is no abnormal growth (higher than 10% of industry average) in total assets in any of last three years, particularly in the last year. 5.1.2. However, Bangladesh Bank can accept the NAV calculation with revaluation reserves if following terms and conditions are fulfilleda) Time-lag between two valuations for the same class of assets shall not be less than three years; provided that no upward revaluation of an asset shall be made within two years of its acquisition. b) In case of revaluation of freehold land, revalued amount shall reflect fair value of the land. c) The following assets will, however, not be allowed for revaluation – (i) Leasehold lands and buildings on such lands having no transferring rights, total lease period below 99 years and remaining lease period below 10 years cannot be revalued; (ii) Plants and machineries acquired in second hand conditions, acquired in brand new condition but having remaining economic life of less than 50% of its total useful life, as estimated at acquisition; (iii) Tin-shed buildings, buildings having remaining economic life of less than 50% of its total useful life, as estimated at construction; (iv) Vehicle, furniture & fittings, office equipments, loose tools and intangible assets. 5.2. Market approach Multiples-based analysis or comparable analysis is one of the widely used tools in private company valuation. Comparable company trading multiples analysis utilizes the valuation multiples of similar or comparable publicly or privately traded companies to value a target unlisted company. The multiples can be equity-based multiples such as Price to Earnings (P/E), Price to Book Value of Equity (P/B), and Price to Sales (P/S). The most popular and widely used equity based multiple is the earnings multiple. General instructions to be followed for applying market approach: a) Peers can be grouped generally based on the similar products within Bangladesh. If peer company or sector multiple is not available then the overall market multiple shall be used. b) Discard extreme values/ratio of companies in peer group. Preferably values/ratios beyond the range of mean ± 2.5 standard deviation should be disregarded. c) Consider values (Earnings, Book value, sales etc) of companies both in target and peer group listed in the stock exchange(s) based on audited financial statements. Earning and Sales shall be considered based on the last three years audited financial statements whilst Book Value shall be based on the latest audited financial statement.
Page 6 of 23 d) Market value should be average of one year month end average values of companies of peer group prior to the MoU for share sale purchase signing date between buyer and seller. 5.3. Discounted Cash Flow (DCF)/ Income approach DCF method, alternatively known as Income Approach, is a widely recognized valuation technique. It estimates the value of a business or asset by projecting its expected future cash flows and converting them into a single present value using a suitable discount rate. 6. Instructions for valuers and valuation report a) Valuation reports shall be prepared exclusively by qualified professionals meeting the following criteria: (i) Merchant Bankers holding a valid license from Bangladesh Securities and Exchange Commission (BSEC); or (ii) Chartered Accountants who are listed with Bangladesh Bank/BSEC for auditing banks, financial institutions, and listed companies. b) The valuation report by eligible valuer must be supported by full explanation justifying the fair value. c) A report and fairness opinion confirming that the valuation has been undertaken in accordance with the internationally best practices and that they have maintained the fundamental principles of ethical conduct namely integrity, objectivity, competence, confidentiality and professional behavior regarding the valuation. d) The revalued amounts of assets and liabilities shall be included in the financial statements in accordance with the applicable provisions of International Accounting Standards (IAS) and International Financial Reporting Standards (IFRS) as adopted in Bangladesh and instructed in paragraph 5. e) The valuer shall be independent from the target company, its directors, auditors and other stakeholders. f) The valuer shall examine the assets and liabilities of the target company in accordance with the indicative guidelines. g) The valuer shall remain fully liable for any errors, omissions, misstatements, or anomalies in the valuation report, notwithstanding Bangladesh Bank’s acceptance of the report. h) The valuer should comply with the requirements of the global standards, but not less stringent than the instructions of the indicative guidelines.
Page 7 of 23 i) Any fraud, forgery, or misrepresentation committed by the valuer or any other party in connection with the valuation report shall be subject to punishment under the relevant provisions of the existing laws. j) Annexure-A to this circular provides indicative guidelines for arriving at fair value. Instructions regarding transfer of shares and repatriation of sale proceeds of shares in favor of non-resident in private/public limited companies not listed with stock exchanges available in the Guidelines for Foreign Exchange Transactions-2018, Vol.-1 (GFET) and its subsequent circulars will stand repealed with issuance of this circular. Please bring the instructions of this circular to the notice of all your concerned clientele. Yours Faithfully, (Mahmudun Nabi) Director (FEID) Phone: +88-02-9530144
Page 8 of 23 Annexure-A Indicative guidelines on determination of fair value of shares of unlisted companies Contents Chapter 1: Overview of Valuation................................................................................................9
Page 9 of 23 Chapter 1: Overview of Valuation
Page 10 of 23 to maintain trust in the profession and provide consistent, high-quality valuations globally. 4. Valuation Process According to IVS 2025, the valuation process includes: Identification of the asset or liability to be valued Confirmation of the purpose and basis of the valuation Determination of the scope of the assignment Collection and analysis of relevant data Selection of appropriate valuation approaches and methods Application of the chosen approaches and methods Reconciliation of value indications Formation and reporting of the value conclusion The process must be systematic, transparent, and well-documented, with each step informing the next. 5. Contents of Valuation Report The valuation report should include at minimum: Identity of the valuer and client Purpose of the valuation Identification of the asset(s) or liability(ies) valued Basis or bases of value Valuation date Extent and details of how the valuer conducted the investigation Nature and sources of information relied upon Assumptions and special assumptions Restrictions on use, distribution, or publication Valuation approach(es) and reasoning Conclusion of value and principal reasons for conclusion Date of the report More detailed reports may include market analysis, property descriptions, and supporting exhibits.
Page 11 of 23 Chapter 2: Approaches of Valuation Professional valuation practice is built on three primary approaches to valuing assets and liabilities: the Asset-Based Approach, the Market Approach, and the Income Approach. Each offers a structured methodology for determining value, drawing on different perspectives and types of available information. Valuation professionals must select the most appropriate approach(es) based on the nature of the asset, available information, and the purpose of the valuation, often employing multiple approaches to arrive at a well-supported conclusion of value. Details on each of the approaches are discussed below.
Page 12 of 23 between book values and actual values, as assets may have appreciated or depreciated significantly since acquisition. 3. The third step reconstructs the traditional accounting balance sheet into an economic balance sheet reflecting current market realities. This process adjusts all values from historical costs to fair market values, providing a more accurate picture of the company's worth today. 4. Valuing tangible assets often requires professional expertise in specific asset classes. Specialists determine current values for physical assets by considering factors such as depreciation, obsolescence, and replacement costs versus liquidation values based on the valuation's purpose. 5. Assessing liabilities requires verifying all debts and obligations, including accounts payable, loans, leases, and employee benefits. This step also identifies contingent liabilities that could materialize in the future, adjusting values to reflect current interest rates and terms. 6. The sixth step calculates Net Asset Value by subtracting the fair market value of all liabilities from all assets. Appropriate valuation discounts may be applied for factors such as lack of marketability or minority ownership positions, reflecting practical market realities.
b) Example For ‘The Sample Company’, asset-based approach gives a fair value of BDT 22,370 million derived from the Balance Sheet as follows: (BDT in millions) Particulars 20YY Current Assets Cash & Cash Equivalent 381 Accounts Receivable &prepayments 3,561 Inventories 3,691 Total Current Assets 7,633 Total Long Term Investment 5,103 Total Fixed Assets 14,520 TotalAssets 27,256 Current Liabilities Accounts Payable 7 Liabilities for other expense 1,426 Short Term Bank Loan 1,302 Current Portion of Long Term Debt 540 Total Current Liabilities 3,275 TotalNon-Current Liabilities 1,611 Total Liabilities 4,886 Shareholder'sEquity Share Capital(BDT 10 each) 3,708 Share Premium 2,035
Page 13 of 23 Reserve 826 Retained Earnings 15,801 Total Shareholder's Equity 22,370 Total Liabilities & Shareholder's Equity 27,256 Net Asset Value of Equity = Total Assets – Total Liabilities = BDT 27,256 M – BDT 4,886 M = BDT 22,370 M Number of Shares Outstanding = 370.8 Million Net Asset Value per share = BDT 22,370 M / 370.8 M = BDT 60.33 2. Market Based Approach The Market Approach is a fundamental valuation methodology recognized by International Valuation Standards (IVS) that determines the value of a business, business ownership interest, security, or intangible asset by reference to market-based evidence. This approach analyzes prices and relevant information generated by market transactions involving identical or comparable assets, liabilities, or businesses. According to IVS 105 (Valuation Approaches and Methods), the Market Approach provides an indication of value by comparing the subject asset with identical or similar assets for which price information is available. When sufficient, relevant market data exists that reflects transactions of comparable assets, it yields a highly objective representation of fair market value. a) Comparable Public Company Method The Comparable Public Company Method, also known as the Guideline Public Company Method or Relative Valuation Approach, determines value by referencing trading multiples of publicly listed companies operating in the same or similar business sector as the subject entity. This methodology applies appropriate adjustments to account for differences between the subject entity and the comparable companies. The method should be applied only when the target company is sufficiently comparable to the selected publicly traded peers to ensure a meaningful and reliable comparison. b) Implementation Framework
Page 14 of 23 o Size-specific risk premium (SSRP) o Growth rate differentials o Profitability margin variations 4. Derive an adjusted enterprise value by: o Accounting for non-operating assets and liabilities o Considering contingent liabilities and off-balance-sheet items o Adjusting for excess or deficit working capital 5. Allocate the enterprise value among various securities and financial instruments based on: o Liquidation preferences o Conversion features o Participation rights o Other contractual arrangements c) Peer Group Selection and Market Value Determination The peer group must operate in the same or a closely related industry as the subject company to ensure meaningful comparability. In cases where direct peers or sectorspecific multiples are unavailable, overall broader market multiples may be used, provided they reflect the underlying characteristics and economic drivers of the subject entity. d) Industry-Specific Multiples Selection
Page 15 of 23 Geographic Footprint: Entities operating in similar geographic markets Competitive Positioning: Entities with comparable market positions and competitive dynamics Financial Performance: Entities with similar profitability metrics, growth trajectories, and risk profiles Capital Structure: Entities with analogous financing approaches and capital intensity Considering our market size and pattern comparable entities based on industry alignment and product/service offerings should be selected. 2. Multiple Selection and Application Select multiples that are most relevant to the subject entity's value drivers Apply multiples with consideration for the subject entity's specific circumstances Adjust for differences in expected future performance between the subject entity and comparable companies Consider using multiple valuation metrics to triangulate a reasonable value range 3. Risk Premium Adjustments When significant differences exist between the subject entity and comparable companies, especially regarding size and risk profile, apply a specific risk premium (SRP) to account for: Size disparities Operational differences Management depth variations Customer concentration differentials Product/service diversification disparities Market position variations f) Strengths of the Market Approach Empirical Foundation: Based on actual market transactions and observable market data Objectivity: Relies on factual market evidence rather than subjective forecasts Concurrency: Reflects current market conditions and investor sentiment Transparency: Utilizes publicly available information that can be independently verified Efficiency: Can be implemented with relative speed compared to intrinsic valuation methods g) Limitations of the Market Approach Comparable Entity Scarcity: Finding truly comparable entities can be challenging, particularly for unique or specialized businesses Market Conditions: Validity depends on stable market conditions and rational market pricing
Page 16 of 23 Data Quality: Effectiveness constrained by the availability and reliability of comparable transaction data Adjustment Subjectivity: Professional judgment required in making adjustments for differences between comparable entities and the subject entity Market Inefficiencies: May incorporate market mispricing during periods of market irrationality h) Integration with Other Valuation Approaches In accordance with IVS, the Market Approach should ideally be used in conjunction with other valuation methodologies such as: Asset-Based Approach: To establish a value floor based on the subject entity's underlying assets Income Approach: To reconcile market-based value indications with intrinsic value calculations based on expected future economic benefits This integrated approach provides a more comprehensive assessment of value and helps identify potential areas of over or undervaluation in the market. i) Example The fair value of ‘The Sample Company’ is as follows: (BDT in million) Particulars Years 20Y1 20Y2 20Y3 Sales 18,245 19,887 21,876 Cost of Goods Sold 11,586 12,628 13,891 Gross Profit 6,659 7,259 7,985 Administrative Expenses 2,997 3,266 3,593 EBITDA 3,663 3,992 4,392 Depreciation 1,185 1,250 1,320 Other income 120 105 112 EBIT 2,598 2,847 3,184 WPPF 165 178 182 Interest Expenses (income) 320 370 420 EBT 2,113 2,299 2,582 TAX @ 40% 845 920 1,033 Profit After Tax 1,268 1,380 1,549 No. Shares (in millions) 198.5 220.5 370.8 EPS in BDT 6.39 6.26 4.18 Average EPS in BDT fsdfsdfs 5.61 One year month end average P/E value of peer group prior to the MoU for share sale purchase agreement signing date between buyer and seller = 12
Page 17 of 23 Fair Market Value per share = Average EPS * P/E Ratio = BDT 5.61*12 = BDT 67.28 3. Income Based Approach The Income Approach is a fundamental valuation methodology recognized by the International Valuation Standards (IVS) that determines an asset's value based on its capacity to generate future economic benefits. According to IVS 105 Valuation Approaches and Methods, the Income Approach "provides an indication of value by converting future cash flows to a single current value." Discounted Cash Flow (DCF) method is the most common income based approach and it is also widely recognized in IVS as a robust valuation technique that estimates value by projecting future cash flows and discounting them back to a present value using an appropriate discount rate. Income based approach is particularly suitable for: Established and profitable businesses with predictable cash flows Income-generating real estate properties Intangible assets that generate identifiable revenue streams Investments where future economic returns are the primary consideration Technology, e-commerce, and start-up companies a) Practical Implementation Steps When applying the DCF method to value a company, follow these steps:
Page 18 of 23 b) Key Concepts related to DCF Method
Weighted Average Cost of Capital (WACC) WACC represents the average rate a company is expected to pay to finance its assets, incorporating both debt and equity sources of capital. It serves as the discount rate in many valuation models. Formula: WACC =
Where: Re = Cost of equity (to be supported by reasonable assumption) Rd = Cost of debt (Cost of debt shall be the long-term bank borrowing rate by the target company) E = Market value of equity D = Market value of debt V = Total market value (E + D) E/V = Percentage of financing that is equity D/V = Percentage of financing that is debt t = Corporate tax rate Example: For a company with: Equity value of Tk.60 million (60% of capital structure) Debt value of Tk.40 million (40% of capital structure) Cost of equity of 12% Cost of debt of 5% Corporate tax rate of 25% WACC = (0.6 × 12%) + (0.4 × 5% × (1-0.25)) = 7.2% + 1.5% = 8.7% 2. Terminal Value Terminal value represents the value of a business or investment beyond the explicit forecast period. Gordon Growth Model (Perpetuity Growth) is traditionally used to calculate terminal value: Formula: Terminal Value =
Where: FCF(n+1) = Free Cash Flow in the first year after the explicit forecast period g = Terminal/Perpetual growth rate (typically aligned with long-term GDP or inflation)
Page 19 of 23 Example: Final year cash flow: Tk.1,650,000 Expected growth rate: 3% WACC: 10% FCF(n+1) = Tk.1,650,000 × 1.03 = Tk.1,699,500 Terminal Value = Tk.1,699,500 / (0.10 - 0.03) = Tk.24,278,571 c) Forecasting Components
Page 20 of 23 4. Estimating Terminal/Perpetual Growth Rate The perpetual growth rate in the terminal value calculation (Gordon Growth Model) represents the rate at which a company’s free cash flows or dividends are expected to grow indefinitely beyond the forecast period. It is a critical input in calculating the terminal value, which often constitutes a significant portion of a company's total valuation. The growth rate should be realistic and generally not exceed the long-term growth rate of the economy or the inflation rate. Overestimating the perpetual growth rate can lead to material overvaluation, while underestimating it can suppress the terminal value. Therefore, careful judgment is essential when selecting this rate to ensure the valuation remains grounded in economic reality. 5. Determining Enterprise and Equity Value After calculating the present value of projected cash flows and terminal value, one can determine: Enterprise Value = PV of FCF during forecast period + PV of Terminal Value Equity Value = Enterprise Value - Net Debt Where: Net Debt = Interest-bearing debt (Non-current and Current) - Cash & Cash Equivalents Fair value per share = Fair value of Equity / Number of outstanding shares d) Approaches in Forecasting: Percentage of revenue Detailed capital expenditure plans Replacement cycles Industry benchmarks e) Example (BDT in million) Particulars Historical Forecasted 20Y0 20Y1 20Y2 20Y3 20Y4 20Y5 20Y6 20Y7 20Y8 20Y9 EBIT*(1-TAX) (1) 1,278 1,458 1,559 1,708 1,910 2,025 2,146 2,275 2,412 2,556 Depreciation (2) 1,070 1,050 1,185 1,250 1,302 1,390 1,445 1,480 Capital Expenditure (3) 900 960 1,120 1,240 1,375 1,480 1,530 1,570 1,570 1,585 Change in working capital (4) 38 40 42 43 45 47 48 50 52 53 Net Cash Flow (1+2-3-4) (5) 1,410 1,508 1,582 1,675 1,792 1,888 2,013 2,135 2,270 2,398 Free Cash Flow (FCF) (6) 1,410 1,508 1,582 1,675 1,792 1,888 2,013 2,135 2,270 2,398 Terminal Free cash flow - - - - - - - - - 2,398 Discounted Free Cash Flow - - - - - 1678.22 1590.52 1499.48 1417.15 1330.72
Page 21 of 23 Discount Rate = 12.50% (WACC which is higher than the yield rate of 20-year BGTB has been applied) Terminal value (TV) = Terminal Free cash flow
= BDT. 2,398
[6% estimated as terminal growth rate(g)] = BDT. 39,105.85 Enterprise value
Enterprise value = BDT. 29,217.06 Net Debt =Interest bearing debt (Non-current and Current)-Cash & Cash Equivalents = BDT. 3,453-381 = BDT. 3,072 Fair value of Equity = Enterprise value- Net Debt = BDT. 29,217.06-3,072 = BDT. 26,145.06 Fair value per share = Fair value of Equity/no. of outstanding shares = BDT 26,145.06/370.8 = BDT 70.51
Page 22 of 23 f) Best Practices and Limitations
Page 23 of 23 Annexure-B Required documents of the target company to be submitted with application