Aspose.html

<html>

<head>
<meta http-equiv=Content-Type content="text/html; charset=utf-8">
<meta name=ProgId content=Excel.Sheet>
<meta name=Generator content="Microsoft Excel 15">
<style id="Aspose.-.Dynamic.DCF_25127_Styles">
<!--table
	{mso-displayed-decimal-separator:"\.";
	mso-displayed-thousand-separator:"\,";}
.xl1525127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6325127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:"\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6425127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6525127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:"\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:2.0pt double windowtext;
	border-left:none;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6625127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:0%;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6725127
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-number-format:"_\(* \#\,\#\#0_\)\;_\(* \\\(\#\,\#\#0\\\)\;_\(* \0022-\0022??_\)\;_\(\@_\)";
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
ruby
	{ruby-align:left;}
rt
	{color:windowtext;
	font-size:9.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:����;
	mso-generic-font-family:auto;
	mso-font-charset:134;
	mso-char-type:none;}
	.table td{
		width:100pt;
	}
-->
</style>
<script src="https://code.jquery.com/jquery-3.4.1.min.js"></script>
<script language="javascript">
$(document).ready(function(){
	$("#id_submit").click(function() {
		data = {}
		data.wacc = $("#txt_wacc").val();
		data.grouth_rate = $("#txt_growth_rate").val();
		data.debt = $("#txt_debt").val();
		data.cce = $("#txt_cce").val();
		$.ajax({url:"calc", type:"POST",
				data: data,
			success:function(result) {
				var obj=JSON.parse(result);
				$("#id_enterprise_value").text(obj["c13"]);
				$("#id_debt").text(obj["c14"]);
				$("#id_cce").text(obj["c15"]);
				$("#id_new_debt").text(obj["c16"]);
				$("#id_value").text(obj["c17"]);
		}});
	});
})
</script>
</head>

<body>

<div id="Aspose.-.Dynamic.DCF_25127" align=center x:publishsource="Excel">

<table border=0 cellpadding=0 cellspacing=0 width=218 style='border-collapse:
 collapse;table-layout:fixed;width:163pt' class="table">
 <col width=119 style='mso-width-source:userset;mso-width-alt:3808;width:89pt'>
 <col width=99 style='mso-width-source:userset;mso-width-alt:3168;width:74pt'>
 <tr height=19 style='height:14.25pt;'>
  <td height=19 class=xl6425127 width=119 style='height:14.25pt;width:89pt'>WACC</td>
  <td class=xl6625127 align=right width=99 style='width:74pt'><input type="text" id="txt_wacc" value="10%" style="width:74pt;text-align: right;"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>Growth rate</td>
  <td class=xl6625127 align=right><input type="text" id="txt_growth_rate" value="3%" style="width:74pt;text-align: right;"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>Debt</td>
  <td class=xl6725127><input type="text" id="txt_debt" value="8,000,000" style="width:74pt;text-align: right;"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>C&amp;CE</td>
  <td class=xl6725127><input type="text" id="txt_cce" value="3,000,000" style="width:74pt;text-align: right;"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl1525127 style='height:14.25pt'></td>
  <td class=xl1525127 align=right><input type="button" id="id_submit" value="submit"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>Enterprise value</td>
  <td class=xl6325127 align=right id="id_enterprise_value"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>Debt</td>
  <td class=xl6325127 align=right id="id_debt"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>C&amp;CE</td>
  <td class=xl6325127 align=right id="id_cce"></td>
 </tr>
 <tr height=19 style='height:14.25pt'>
  <td height=19 class=xl6425127 style='height:14.25pt'>Net debt</td>
  <td class=xl6325127 align=right id="id_new_debt"></td>
 </tr>
 <tr height=20 style='height:15.0pt'>
  <td height=20 class=xl6425127 style='height:15.0pt'>Value</td>
  <td class=xl6525127 align=right id="id_value"></td>
 </tr>
 <![if supportMisalignedColumns]>
 <tr height=0 style='display:none'>
  <td width=119 style='width:89pt'></td>
  <td width=99 style='width:74pt'></td>
 </tr>
 <![endif]>
</table>

</div>

</body>

</html>