Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Each step should be on a separate tab or column within the spreadsheet, clearly labeled. 1. Create a dividend discount model to value each stock.

Each step should be on a separate tab or column within the spreadsheet, clearly labeled. 1. Create a dividend discount model to value each stock. 2. Calculate the P/E ratio and the dividend yield for each stock. 3. Rank each stock by expected return, highest to lowest. 4. Rank each stock by expected alpha by comparing the calculated return to the required rate of return. Indicate buy or sell next to each stock, depending on the return derived from your valuation model vs. the required rate of return. 5. Create a 10-stock equally weighted portfolio with the stocks with the highest expected alpha. Show the beta, expected return and Jensen alpha for this portfolio.

Risk Free Rate 2.00%
Market Expected Rtn 7.00%
EARNINGS PER SHARE DIVIDEND PER SHARE
Stock Name Last Price Beta Actual Estimated Estimated Estimated Actual Estimated Estimated Estimated Constant Growth after 2024
2021 2022 2023 2024 2021 2022 2023 2024
CharityGlobe $136.35 1.11 $13.64 $16.18 $19.49 $21.83 $ 6.87 $ 8.15 $ 9.82 $ 11.00 2.68%
Worldwidesigns $167.60 1.07 $20.95 $23.74 $28.05 $32.23 $ 8.97 $ 10.16 $ 12.00 $ 13.80 3.15%
Laguild $174.27 1.31 $11.62 $14.88 $17.40 $20.58 $ 6.65 $ 8.51 $ 9.95 $ 11.77 4.03%
Edconception $177.55 1.30 $11.84 $13.48 $17.08 $19.97 $ 3.41 $ 3.88 $ 4.92 $ 5.75 4.70%
Recorps $96.05 0.93 $6.00 $7.00 $7.83 $9.36 $ 3.24 $ 3.78 $ 4.23 $ 5.05 4.76%
Cocompany $123.00 0.68 $11.18 $11.87 $13.43 $14.93 $ 5.28 $ 5.60 $ 6.34 $ 7.05 4.48%
Companiesia $195.52 1.04 $17.77 $20.46 $22.25 $24.23 $ 9.24 $ 10.64 $ 11.57 $ 12.60 4.11%
Innovationsy $151.74 1.03 $10.12 $11.79 $12.99 $15.82 $ 3.28 $ 3.82 $ 4.21 $ 5.13 2.43%
Procorp $115.55 1.27 $11.56 $14.79 $16.23 $18.21 $ 3.37 $ 4.32 $ 4.74 $ 5.32 3.80%
Macroby $135.44 1.41 $15.05 $19.03 $22.65 $25.48 $ 4.57 $ 5.78 $ 6.89 $ 7.74 3.08%
Corpify $211.38 1.12 $16.26 $18.09 $20.58 $25.42 $ 3.97 $ 4.41 $ 5.02 $ 6.20 3.52%
Sacompanies $10.29 1.46 $0.86 $1.07 $1.34 $1.56 $ 0.41 $ 0.51 $ 0.64 $ 0.74 4.95%
Instrion $25.93 1.32 $1.30 $1.66 $2.08 $2.54 $ 0.69 $ 0.89 $ 1.10 $ 1.35 4.48%
Companypro $136.67 0.88 $11.39 $12.32 $14.29 $15.74 $ 2.82 $ 3.06 $ 3.54 $ 3.90 2.08%
Globality $162.88 0.64 $9.05 $10.16 $10.83 $11.60 $ 5.21 $ 5.85 $ 6.24 $ 6.68 4.12%
Corlds $193.14 1.01 $13.80 $16.55 $19.29 $21.16 $ 7.62 $ 9.14 $ 10.65 $ 11.68 2.21%
Trademax $96.87 1.35 $8.81 $11.04 $14.37 $16.95 $ 4.26 $ 5.34 $ 6.95 $ 8.21 2.02%
Incable $163.71 1.49 $8.19 $9.69 $10.88 $12.19 $ 2.72 $ 3.22 $ 3.61 $ 4.05 4.30%
Edenterprise $65.25 0.61 $4.08 $4.26 $4.83 $5.44 $ 1.24 $ 1.30 $ 1.47 $ 1.66 3.35%

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

Financial Management In The Sport Industry

Authors: Matthew T Brown, Daniel Rascher, Mark S Nagel, Chad Mcevoy

1st Edition

1934432040, 978-1934432044

More Books

Students also viewed these Finance questions