KentCStrait
Regular
You need to qualify the exchange rate in your calculations.
Acquisition Price (USD) Equivalent AUD (Billions) Implied Share Price (AUD) US$12.0 b A$19.20 b A$5.44 US$11.5 b A$18.40 b A$5.21 US$11.0 b A$17.60 b A$4.99 US$10.5 b A$16.80 b A$4.76 US$10.0 b A$16.00 b A$4.53 US$9.5 b A$15.20 b A$4.30 US$9.0 b A$14.40 b A$4.08 US$8.5 b A$13.60 b A$3.85 US$8.0 b A$12.80 b A$3.62 US$7.5 b A$12.00 b A$3.40 US$7.0 b A$11.20 b A$3.17 US$6.5 b A$10.40 b A$2.94 US$6.0 b A$9.60 b A$2.72 US$5.5 b A$8.80 b A$2.49 US$5.0 b A$8.00 b A$2.27 US$4.5 b A$7.20 b A$2.04 US$4.0 b A$6.40 b A$1.81 US$3.5 b A$5.60 b A$1.59 US$3.0 b A$4.80 b A$1.36
Try this for breakfast…
You appear to be using USD$1 = AUD$0.625. I think that's very generous. A more realistic value to calculate with would 0.67 or higher.