Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A B D E F G H 1 Div growth Term value Inputs for GE beta mkt_prem rt k_equity term_gwth 1.1 0.08 0.025 0.1130 0.060

image text in transcribed
image text in transcribed
A B D E F G H 1 Div growth Term value Inputs for GE beta mkt_prem rt k_equity term_gwth 1.1 0.08 0.025 0.1130 0.060 Year 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 Dividend 1.04 1.23 1.41 1.60 1.85 2.11 2.40 2.70 3.02 3.34 3.67 3.99 4.31 4.61 4.89 5.18 0.1544 0.1450 0.1355 0.1261 0.1166 0.1072 0.0978 0.0883 0.0789 0.0694 0.0600 0.0600 Investor CF 1.04 1.23 1.41 1.60 1.85 2.11 2.40 2.70 3.02 3.34 3.67 3.99 4.31 4.61 4.89 108.75 Value line forecasts of annual dividends! 103.57 Transitional period with slowing dividend growth Beginning of constant growth period 35.70 = PV of CF E17 *(1+F17)/(B5 - F17) NPV(B5, H2:H17) Problem 18-15 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario independently. a. The terminal growth rate will be 9.10%. (Round your answer to 2 decimal places.) Answer is complete but not entirely correct. 63.34 Intrinsic value $ A B D E F G H 1 Div growth Term value Inputs for GE beta mkt_prem rt k_equity term_gwth 1.1 0.08 0.025 0.1130 0.060 Year 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 Dividend 1.04 1.23 1.41 1.60 1.85 2.11 2.40 2.70 3.02 3.34 3.67 3.99 4.31 4.61 4.89 5.18 0.1544 0.1450 0.1355 0.1261 0.1166 0.1072 0.0978 0.0883 0.0789 0.0694 0.0600 0.0600 Investor CF 1.04 1.23 1.41 1.60 1.85 2.11 2.40 2.70 3.02 3.34 3.67 3.99 4.31 4.61 4.89 108.75 Value line forecasts of annual dividends! 103.57 Transitional period with slowing dividend growth Beginning of constant growth period 35.70 = PV of CF E17 *(1+F17)/(B5 - F17) NPV(B5, H2:H17) Problem 18-15 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario independently. a. The terminal growth rate will be 9.10%. (Round your answer to 2 decimal places.) Answer is complete but not entirely correct. 63.34 Intrinsic value $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Contemporary Auditing

Authors: Michael C Knapp

12th Edition

357515404, 978-0357515402

More Books

Students also viewed these Accounting questions

Question

Why is it important to have a code of ethics?

Answered: 1 week ago