311 S 2018 DCF and Divs Worksheet.xlsm

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

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

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

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

View Full Document
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!
on Last Class Year Year 6+ 5 6 0.0 0.0 0.0 0 #DIV/0! - #DIV/0!

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

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

{[ snackBarMessage ]}

### What students are saying

• 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.

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

• 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.

Dana University of Pennsylvania ‘17, Course Hero Intern

• 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.

Jill Tulane University ‘16, Course Hero Intern