| Free Cash Flow Model | ||
| Particulars | Shell Global | BG Group |
| Cost of Capital (k) | 8.50% | 2.49% |
| FCFE (0) | 22,114 | −1111 |
| FCFE (1) | 20,021 | −1293 |
| Growth Rate (g) | 5.71% | −11.10% |
| Price (P) | 717,341.4547 | −9514.348786 |
| (FCFE1/(k − g) |
|
|