Table 8: Intrinsic Values Most Likely Scenario: (In Millions $) $27,414 PRESENT VALUE OF RESIDUAL $70,076 TOTAL INTRINSIC VALUE 2,310,000,000 NUMBER OF SHARES $30.34 INTRINSIC VALUE PER SHARE .71 INTRINSIC/PRICE PER SHARE Pessimistic Scenario: (In Millions $) $16,922 PRESENT VALUE OF RESIDUAL $50,999 TOTAL INTRINSIC VALUE 2,310,000,000 NUMBER OF SHARES $22.08 INTRINSIC VALUE PER SHARE .51 INTRINSIC/PRICE PER SHARE Optimistic Scenario: (In Millions $) $43,435 PRESENT VALUE OF RESIDUAL $97,217 TOTAL INTRINSIC VALUE 2,310,000,000 NUMBER OF SHARES $42.09 INTRINSIC VALUE PER SHARE .98 INTRINSIC/PRICE PER SHARE
Table 8: Intrinsic Values Most Likely Scenario: (In Millions $) PRESENT VALUE OF RESIDUAL $27,414 TOTAL INTRINSIC VALUE $70,076 NUMBER OF SHARES 2,310,000,000 INTRINSIC VALUE PER SHARE $30.34 INTRINSIC/PRICE PER SHARE .71 Pessimistic Scenario: (In Millions $) PRESENT VALUE OF RESIDUAL $16,922 TOTAL INTRINSIC VALUE $50,999 NUMBER OF SHARES 2,310,000,000 INTRINSIC VALUE PER SHARE $22.08 INTRINSIC/PRICE PER SHARE .51 Optimistic Scenario: (In Millions $) PRESENT VALUE OF RESIDUAL $43,435 TOTAL INTRINSIC VALUE $97,217 NUMBER OF SHARES 2,310,000,000 INTRINSIC VALUE PER SHARE $42.09 INTRINSIC/PRICE PER SHARE .98