Wavin NV, on monday 6 July 2009, publiced the terms of it's rights offering which can be found on the IR page of it's website.
We adjusted the Wavin NV model accordingly and commented in the sheet (wacc as well as dcf). Input changes are highlighted with green colored cells and commented on:

wacc:

• debt position
• debt yield
• nr shares
• shareprice adjusted for rights issue

dcf:

• debt
• equity
• close price adjusted for rights issue

disclaimer

about Equitycatwalk

the author has no position in this stock at the moment of publishing