I do not know how to solve these categories, the shaded areas do not need a solution just the ones in the same column as $122.12

United Technologies Corporation (NYSE UTX) * Stock valuation per Dividend Growth Model Stock value=D1/(Required Return - Growth) CAGR of the dividend (use the calculator to do this) Dividend D. Dividend D1 Stock valuation if required r = 10% Stock price at 6/2/2017 $122.12 2012 2014 2015 2016 2013 2.18 Dividend History 2.02 2.36 2.56 2.64 * CAGR = Compound Annual Growth Rate of the dividend