Answered step by step
Verified Expert Solution
Link Copied!
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.

image text in transcribed

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.)

Inputs for GE beta mkt prem rf k_equity term_gwth 1.1 0.08 0.025 0.1130 0.060 Year 2017 2018 2019 2020 2021 2022 2023 2024 2025 Dividend Div growth Term value Investor CF 1.04 1.04 1.23 1.23 1.41 1.41 1.60 1.60 1.85 0.1544 1.85 2.11 0.1450 2.11 2.40 0.1355 2.40 2.70 0.1261 2.70 3.02 0.1166 3.02 3.34 0.1072 3.34 3.67 0.0978 3.67 3.99 0.0883 3.99 4.31 0.0789 4.31 4.61 0.0694 4.61 2026 2027 Value line forecasts of annual dividends 2028 2029 2030 2031 0.0600 4.89 5.18 4.89 108.75 2032 0.0600 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)

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

Cost Of Capital Applications And Examples

Authors: Shannon P. Pratt, Roger J. Grabowski, Richard A. Brealey

5th Edition

1118555805, 9781118555804

More Books

Students also viewed these Finance questions