Horizon value, options: $83.12 or $48.49 or $69.27 or $58.88

Current Intrinsic value, options : $14.37 or $45.99 or $47.48 or $43.09

Expected dividend yield (DY3) : 9.24% or 9.15% or 11.28% or 7.34%

Expected capital gains yield (CGY3) :14.76% or -3.26% or 13.53% or 7.26%