Value of Assets in Place $6.80 Value of Stable Growth $16.49 Value of High Growth $14.38
Value of Assets in Place $6.80 Value of Stable Growth $16.49 Value of High Growth $14.38
Value of Assets in Place $6.80 Value of Stable Growth $16.49 Value of High Growth $14.38
212372729.xls.ms_office
Two-Stage Dividend Discount Model Enter the following inputs for the two-stage DDM
Current Inputs Current Earnings per share = High Growth Period Length of high-growth period (n) = 5 Growth rate during period (g) = Cost of Equity during period = Stable Growth Period Growth rate in steady state = Payout ratio in steady state = Cost of Equity in steady state = 5.00% 66.67% 9.20% $3.08 $27.79 $30.87 (in percent) (in percent) (in percent) 9.73% 8.82% Payout ratio during period () = 37.50% (Number of periods) (in percent) (in percent) (in percent) Year 1 2 3 4 5 Terminal Year Terminal Price EPS 1.76 1.93 2.11 2.32 2.54 2.67 $1.60 (in $ per share) 0.603064
Output
PV of Dividends = PV of Terminal Price = Value per share =
Page 2
212372729.xls.ms_office
PV of DPS
27.7941292
Page 3