| Follow steps 1 to 4 below to calculate your own version of Grainger NAV... |
| 1 |
Please select the date that you wish to base your Grainger NAV on
|
|
| 2 |
Please select the rate of house price inflation
(Note that this is an annual rate applied each year)
|
|
| 3 |
Now, please select the discount rate you wish to apply
(Note that Grainger WACC at Mar 08 was 5.9% and at Sept 07 was 6.38%)
|
|
| 4 |
Would you like to discount the deferred and contingent tax?
(This tax will be payable on eventual sale, it is not payable at the date of calculation) |
|
| |
| |
Per share (pence)
|
|
NNNAV
|
0
|
|
Effect of discounting deferred and contingent tax
|
0
|
|
Reversionary value based on hpi and discount rate assumptions
|
0
|
|
Your GNAV
|
0
|
| |
|
If you would like to compare several scenarios, then try our scenario tester...
|
