311 S 2018 DCF and Divs Worksheet.xlsm

311 S 2018 DCF and Divs Worksheet.xlsm - Lilly Dividend...

Info icon This preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Lilly Dividend Valuation: 5 year growth 0.12 Terminal Growth 0.03 Year k = 0.07 DIVS TERM VALUE PV: 0 $2.25 1 $2.52 $2.36 2 $2.82 $2.47 3 $3.16 $2.58 4 $3.54 $2.70 5 $3.97 $2.83 5 $102.11 $72.80 6 $4.08 sum: $85.73
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
DCF Spreadsheet: Assumptions: Risk Free Rate: Input rate from 10 year Stock's Beta Look this up from a financial service Market Rate of Return Calculated using Gordon Growth Equatio CAPM Discount Rate 0.00% Assumed Near Term Growth Rate See Yahoo Finance Assumed Terminal Growth Rate Year Year Year Year 1 2 3 4 Net Income 0.0 0.0 0.0 Add D&A 0.0 0.0 0.0 Subtract Capex 0.0 0.0 0.0 Cash Flow: 0 0 0 0 Terminal Value: PV of Cash Flows - - - - Sum of PVs of Cash Flows #DIV/0! Shares Outstanding Output Share Price #DIV/0!
Image of page 2
on Last Class Year Year 6+ 5 6 0.0 0.0 0.0 0 #DIV/0! - #DIV/0!
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
DCF Spreadsheet: Assumptions: Risk Free Rate: 2.87% Input rate from 10 year
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern