Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Calculate the intrinsic value of Rio Tinto in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario

image text in transcribedimage text in transcribedimage text in transcribed

Calculate the intrinsic value of Rio Tinto 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 11.10%. (Round your answer to 2 decimal places.) Intrinsic value b. Rio Tinto's actual beta is 1.02. (Round your answer to 2 decimal places.) Intrinsic value ees c. The market risk premium is 10.30%. (Round your answer to 2 decimal places.) Intrinsic value Spreadsheet_18.14.xlsx File Edit Insert Format Help Calibri 11 - BI U $ A- T M J K L M A B D E F G H Year Inputs for GE Dividend Div growth Term value Investor CF beta 1.8 2019 3.12 3.12 mkt_prem 0.08 2020 3.38 3.38 rf 0.029 2021 3.64 3.64 k_equity 0.1730 2022 3.90 3.90 term_gwth 0.102 2023 4.19 0.0740 4.19 2024 4.51 0.0768 4.51 3 2025 4.87 0.0796 4.87 2026 5.27 0.0824 5.27 0 2027 5.72 0.0852 5.72 1 2028 6.22 0.0880 6.22 2 Value line 2029 6.79 0.0908 6.79 13 forecasts of 2030 7.42 0.0936 7.42 14 annual dividends 2031 8.14 0.0964 8.14 15 2032 8.95 0.0992 8.95 16 2033 9.86 0.1020 9.86 17 Transitional period 2034 10.86 0.1020 168.63 179.49 18 with slowing dividend growth 37.86 = PV of CF 20 Beginning of constant E17 (1+ F17)/(B5 - F117) 21 growth period NPV(B5,H2:17) SOGG Calculate the intrinsic value of Rio Tinto 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 11.10%. (Round your answer to 2 decimal places.) Intrinsic value b. Rio Tinto's actual beta is 1.02. (Round your answer to 2 decimal places.) Intrinsic value ees c. The market risk premium is 10.30%. (Round your answer to 2 decimal places.) Intrinsic value Spreadsheet_18.14.xlsx File Edit Insert Format Help Calibri 11 - BI U $ A- T M J K L M A B D E F G H Year Inputs for GE Dividend Div growth Term value Investor CF beta 1.8 2019 3.12 3.12 mkt_prem 0.08 2020 3.38 3.38 rf 0.029 2021 3.64 3.64 k_equity 0.1730 2022 3.90 3.90 term_gwth 0.102 2023 4.19 0.0740 4.19 2024 4.51 0.0768 4.51 3 2025 4.87 0.0796 4.87 2026 5.27 0.0824 5.27 0 2027 5.72 0.0852 5.72 1 2028 6.22 0.0880 6.22 2 Value line 2029 6.79 0.0908 6.79 13 forecasts of 2030 7.42 0.0936 7.42 14 annual dividends 2031 8.14 0.0964 8.14 15 2032 8.95 0.0992 8.95 16 2033 9.86 0.1020 9.86 17 Transitional period 2034 10.86 0.1020 168.63 179.49 18 with slowing dividend growth 37.86 = PV of CF 20 Beginning of constant E17 (1+ F17)/(B5 - F117) 21 growth period NPV(B5,H2:17) SOGG

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

Step: 3

blur-text-image

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

More Books

Students also viewed these Finance questions

Question

Who is known as the father of the indian constitution?

Answered: 1 week ago

Question

1.explain evaporation ?

Answered: 1 week ago

Question

Who was the first woman prime minister of india?

Answered: 1 week ago

Question

Explain the concept of going concern value in detail.

Answered: 1 week ago