Stock Timeframe Avg Roe Avg P/E BPS DPS DPR RIR Franking Price EPS MR RR

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

Instructions 1) Input data into blue sections 2) Select tGains (B19) and choose sum between E17 and

E26, depending on the selected time frame Stock Timeframe Avg ROE Avg P/E BPS DPS DPR RIR Franking Price EPS MR RR Projected Dividends* Year DPS 0 $1.86 1 $1.98 2 $2.12 3 $2.26 4 $2.41 5 $2.57 6 $2.74 7 $2.93 8 $3.12 9 $3.33 10 $3.56 Total DPS $1.98 (1 yr) fBPS $33.97 $4.10 (2 yr) fEPS $3.40 $6.36 (3 yr) fPrice $40.76 $8.77 (4 yr) tGains $42.74 $11.34 (5 yr) $14.09 (6 yr) IV $39.95 $17.02 (7 yr) MBP $33.29 $20.14 (8 yr) BIN 37% $23.48 (9 yr) $27.03 (10 yr) Glosssary *Note: All dividends (except DPS) are gross figures, in other words, Timeframe Number of years investment held Avg Average ROE Return on Equity P/E P/E ratio BPS Book value per share DPS Dividends per share DPR Dividend Payout Ratio Franking Franking (imputation) rate EPS Earnings per share MR Market's Required Return (Long-term bond yield or 0.7, whichever is larger) RR Required Return f Future Value t Total IV Intrinsic Value MBP Maximum Buy Price BIN "Buy it Now" Return MQG 1 10% 12 $32.88 $1.86 67% 33% 0% $29.10 2.76 7% 20%

elected time frame

gross figures, in other words, they do not carry any tax on them

You might also like