DocuSign, Inc. Common Stock	Dollar Tree Inc. Common Stock	eBay Inc. Common Stock	Electronic Arts Inc. Common Stock	Exelon Corporation Common Stock	Expedia Group, Inc. Common Stock	Tesla, Inc. Common Stock	Texas Instruments Incorporated Common Stock	The Kraft Heinz Company Common Stock	Trip.com Group Limited American Depositary Shares
Stock price	$ 185.50	$ 90.50	$ 57.72	$ 140.45	$ 37.34	$ 87.60	$ 1,428.36	$ 138.28	$ 36.02	$ 28.29
Growth rate	2.8%	4.1%	1.1%	2.3%	2.5%	0.8%	1.0%	0.9%	1.0%	1.4%
DPS Dividend per share (just paid annual dividend)	$ 9.18	$ 8.12	$ 4.57	$ 12.80	$ 5.58	$ 7.16	$ 151.25	$ 12.07	$ 3.58	$ 2.34
EPS Earnings per share	$ 15.61	$ 13.80	$ 7.58	$ 21.76	$ 9.49	$ 12.17	$ 257.13	$ 20.52	$ 6.09	$ 3.98

Name of Company	Dividend Yield Dividend per share/Current Stock price*100	Capital Gain yield I.e Growth rate	Required return on stock (based on Dividend growth model)
Docusign inc.	$9.18/$185.50*100=4.95%	2.8%	={[9.18(1+2.8%)]/185.50}+2.8%=7.89%
Dollar tree inc.	$8.12/$90.50*100=8.97%	4.1%	={[8.12(1+4.1%)]/90.50}+4.1%=13.44%
eBay inc.	$4.57/$57.72*100=7.92%	1.1%	={[4.57(1+1.1%)]}/57.72}+1.1%=9.10%
Electronic Arts inc.	$12.80/$140.45*100=9.11%	2.3%	={[12.80(1+2.3%)]/140.45}+2.3%=9.54%
Exelon corporation	$5.58/$37.34*100=14.94%	2.5%	={[5.58(1+2.5%)]/37.34}+2.5%=17.82%
Expedia Group,inc.	$7.16/$87.60*100=8.17%	0.8%	={[7.16(1+0.8%)]/87.60}+0.8%=9.04%
Tesla, inc.	$151.25/$1428.36*100=10.59%	1.0%	={[151.25(1+1%)]/1428.36}+1%=11.69%
Texas instruments incorporated	$12.07/$138.28*100=8.73%	0.9%	={[12.07(1+0.9%)]/138.28}+0.9%=9.71%
The Kfraft Heinz company	$3.58/$36.02*100=9.94%	1.0%	={[3.58(1+1%)]/36.02}+1%=11.04%
Trip.com group limited	$2.34/$28.29*100=8.27%	1.4%	={[2.34(1+1.4%)]/28.29}+1.4%=9.79%
Best Company	Exelon corporation	Dollar Tree Inc.	Exelon corporation

1. What will be the share prices of the selected company in 4 years, considering the dividend growth model, if the required rate of return is 10%?

Ke Do(1+) Po +9 Ke Do(1+) Po +9