Answered step by step
Verified Expert Solution
Question
1 Approved Answer
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.
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 9.70%. (Round your answer to 2 decimal places.)
b. GEs actual beta is 1.08. (Round your answer to 2 decimal places.)
c. The market risk premium is 9.80%. (Round your answer to 2 decimal places.)
Year 2017 2018 Investor CF 1.04 1.23 Inputs for GE beta mkt_prem rf k_equity term_gwth 1.1 0.08 0.025 0.1130 2019 1.41 2020 1.60 1.85 0.060 2021 2.11 2022 2023 2.40 2024 Dividend Div growth Term value 1.04 1.23 1.41 1.60 1.85 0.1544 2.11 0.1450 2.40 0.1355 2.70 0.1261 3.02 0.1166 3.34 0.1072 3.67 0.0978 3.99 0.0883 4.31 0.0789 4.61 0.0694 4.89 0.0600 0.0600 103.57 2025 2026 2027 2.70 3.02 3.34 3.67 Value line forecasts of annual dividends 2028 2029 2030 3.99 4.31 4.61 4.89 108.75 2031 2032 5.18 Transitional period with slowing dividend growth Beginning of constant growth period 35.70 = PV of CF E17 * (1+ F17)/(B5 - F17) NPV(B5,H2:17)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started