Answered step by step
Verified Expert Solution
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
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
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