financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, which is the duration
and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years on the area of 12,935 Square Meter
independent valuer, to verify financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9
equity 13,341 10,868 23% Total liabilities and equity 31,907 32,615 -2% Management’s Discussion and Analysis (MD&A) For Q3/2017 23 Table 6 : Condensed Statement of Cash Flow Unit : Million Baht Jan - Sep
) and the Seller which shall be in line with the Discounted Cash Flow (DCF) basis. This is the most widely used basis for determining the value of companies engaging in the business of power generation
purchase in GLOW shall be in accordance with the negotiation and agreement between the Company (as the buyer) and the Seller which shall be in line with the Discounted Cash Flow (DCF) basis. This is the most
disclosed to the SET. 3.3 Rationale and background of the transaction Currently, the Company encounters the situation of the lack of financial liquidity and the cash flow for the debt repayment and the
months of 2019 and the year 2020-2024, using NEXT’s internal financial statement for the period ended 31 July 2019. The valuation based on the Discounted Cash Flow approach which considered to be the most