find the Stock Price for 2020

Valuing Stocks Suppose today is the beginning of 2020. The table below reports historical financial information of company RS. Finish the table and calcualte the value of its stock. Assume dividends are paid at the end of each year. The forecasted data for year 2020 is provided to you. BVPS is the book value (equity) per share. Put your final answers in the highlighted areas. Show your work in the current worksheet. Year 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 BVPS, start of year EPS 25.38 2.54 0.10 7.00 0.81 0.116 0.247 0.20 0.61 7.61 ROE Payout ratio Dividends per share (DIV) Retained earnings BVPS, end of year 7.61 1.10 0.145 0.182 0.20 0.90 8.51 8.51 1.30 0.153 0.231 0.30 1.00 9.51 9.51 1.52 0.160 0.197 0.30 1.22 10.73 10.73 1.64 0.153 0.366 0.60 1.04 11.77 11.77 2.00 0.170 0.300 0.60 1.40 13.17 13.17 2.03 0.154 0.394 0.80 1.23 14.40 14.40 2.16 0.15 0.30 0.65 1.51 15.91 15.91 2.39 0.15 0.30 0.72 1.67 17.58 17.58 2.64 0.15 0.30 0.79 1.85 19.43 19.43 2.91 0.15 0.30 0.87 2.04 21.47 21.47 3.22 0.15 0.30 0.97 2.25 23.72 23.72 2.37 0.10 0.30 0.71 1.66 25.38 0.30 27.16 2.72 0.10 0.30 0.81 1.91 29.07 29.07 2.91 0.10 0.30 0.87 2.04 31.11 0.76 1.78 27.16 17 S1.1 Dividend growth rate 0 0.5 0 1 0 0.3 -0.1875 0.107692 0.097222 0.1012658 0.114943 -0.268 0.07042 0.065790 .07407 Cost of capital,r ROE, 2021-2025 ROE, 2026 and forward Payout ratio, 2021-2025 Payout ratio, 2026 and forward 0.10 0.15 0.10 0.30 0.30 Price