178 QUESTION 14 (10 points): 179 Complete the output below given the information given 180 181 INPUT 182 Trading EBITDA Multiple 8.000x 183 Book Value of Equity 1,500 million 184 Shares Outstanding 130 million 185 Total Debt 1,500 million 186 Total Liabilities 1,700 million 187 Total Assets 3,200 million 188 Cash 350 million 189 EBITDA 480 million 190 Dividends per share $ 3.25 per share 191 192 Risk Free Rate 1.00% 193 Market Return 11.00% 194 Beta 2.000X 195 Expected Dividend Growth 12.00% 196 197 OUTPUT 198 Trading Stock Price Stock Value Price based on Dividend Discount Model (assume next 199 year's Dividend in your calculation) 200