{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

FINA4920-SVTemplate - finished work

FINA4920-SVTemplate - finished work - StudentName Contents...

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Student Name Contents Date Created Date Modified
Background image of page 1

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

View Full Document Right Arrow Icon
Gordon Dividend Growth Model 2 Dividend growth rate, g 0.05 0.1 Price of Stock Formula $42.00  Accumulation $42.00  NPV $42.00  Year Dividend PV of Div Accumulation 1 2.1 $1.91  $1.91  $1.91  2 2.21 $1.82  $3.73  3 2.32 $1.74  $5.47  4 2.43 $1.66  $7.13  5 2.55 $1.58  $8.72  6 2.68 $1.51  $10.23  7 2.81 $1.44  $11.67  8 2.95 $1.38  $13.05  9 3.1 $1.32  $14.37  10 3.26 $1.26  $15.62  11 3.42 $1.20  $16.82  12 3.59 $1.14  $17.97  13 3.77 $1.09  $19.06  14 3.96 $1.04  $20.10  15 4.16 $1.00  $21.10  16 4.37 $0.95  $22.05  17 4.58 $0.91  $22.95  18 4.81 $0.87  $23.82  19 5.05 $0.83  $24.65  20 5.31 $0.79  $25.44  21 5.57 $0.75  $26.19  22 5.85 $0.72  $26.91  23 6.14 $0.69  $27.59  24 6.45 $0.65  $28.25  25 6.77 $0.63  $28.87  26 7.11 $0.60  $29.47  27 7.47 $0.57  $30.04  28 7.84 $0.54  $30.58  29 8.23 $0.52  $31.10  30 8.64 $0.50  $31.60  31 9.08 $0.47  $32.07  32 9.53 $0.45  $32.52  33 10.01 $0.43  $32.95  34 10.51 $0.41  $33.36  35 11.03 $0.39  $33.76  Dividend at time zero, D 0 Discount rate of equity, r E A B C D E 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44
Background image of page 2
36 11.58 $0.37  $34.13  37 12.16 $0.36  $34.49  38 12.77 $0.34  $34.83  39 13.41 $0.33  $35.16  40 14.08 $0.31  $35.47  41 14.78 $0.30  $35.76  42 15.52 $0.28  $36.05  43 16.3 $0.27  $36.32  44 17.11 $0.26  $36.58  45 17.97 $0.25  $36.82  46 18.87 $0.24  $37.06  47 19.81 $0.22  $37.28  48 20.8 $0.21  $37.50  49 21.84 $0.20  $37.70  50 22.93 $0.20  $37.90  51 24.08 $0.19  $38.08  52 25.29 $0.18  $38.26  53 26.55 $0.17  $38.43  54 27.88 $0.16  $38.59  55 29.27 $0.15  $38.75  56 30.73 $0.15  $38.90  57 32.27 $0.14  $39.04  58 33.89 $0.13  $39.17  59 35.58 $0.13  $39.30  60 37.36 $0.12  $39.42  61 39.23 $0.12  $39.54  62 41.19 $0.11  $39.65  63 43.25 $0.11  $39.76  64 45.41 $0.10  $39.86  65 47.68 $0.10  $39.96  66 50.06 $0.09  $40.05  67 52.57 $0.09  $40.14  68 55.2 $0.08  $40.22  69 57.96 $0.08  $40.30  70 60.85 $0.08  $40.38  71 63.9 $0.07  $40.46  72 67.09 $0.07  $40.53  73 70.44 $0.07  $40.59  74 73.97 $0.06  $40.66  75 77.67 $0.06  $40.72  76 81.55 $0.06  $40.78  77 85.63 $0.06  $40.83  78 89.91 $0.05  $40.88  79 94.4 $0.05  $40.94  80 99.12 $0.05  $40.98  A B C D E 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
Background image of page 3

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

View Full Document Right Arrow Icon
81 104.08 $0.05  $41.03  82 109.28 $0.04  $41.07  83 114.75 $0.04  $41.12  84 120.48 $0.04  $41.16  85 126.51 $0.04  $41.19  86 132.83 $0.04  $41.23  87 139.48 $0.03  $41.27  88 146.45 $0.03  $41.30  89 153.77 $0.03  $41.33  90 161.46 $0.03  $41.36  91 169.53 $0.03  $41.39  92 178.01 $0.03  $41.42  93 186.91 $0.03  $41.44  94 196.26 $0.03  $41.47  95 206.07 $0.02 
Background image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Page1 / 33

FINA4920-SVTemplate - finished work - StudentName Contents...

This preview shows document pages 1 - 5. Sign up to view the full document.

View Full Document Right Arrow Icon bookmark
Ask a homework question - tutors are online