i need to calcualte the NPV. Can you show how you calculated it too please.

this is the two stage growth model for carlisle companies

what short forms do you need clarification on?

Carlisle Companies Two Stage Growth Model r=.15 2090 2021 2022 2023 4 2021 . 17 (1.23= 1309 or .131 Beta L 9 2022+3,16+(1.25)=.12 ROEL 1.171.161.16 Divar = 2.10*1.131 = 2.375 DPO 23 1.25 1.25 Divaa = 2.375*1.12=2.66 DIV 2.10 Divaz = 2.66 * 1.12 = 2.979 Dirgy = 2.974*1.12 = 3.337 Expected price, 32 3.337/.150 - 12) = 111.233 Total Cash Flow2z= 111.233 +2.979=114.212. 12020 2021 2022 2023 | 2924 CFI = 2.375 CF2=2.66 CF3=114.212 Div TV Total CF IPV 131 1.12 .12 . 13 12.375/2.66 2.974 3.337 D m .233 2.375/2.66 114.242 | Carlisle Companies as of a Feb 21st = 162.35 Carlisle Companies Two Stage Growth Model r=.15 2090 2021 2022 2023 4 2021 . 17 (1.23= 1309 or .131 Beta L 9 2022+3,16+(1.25)=.12 ROEL 1.171.161.16 Divar = 2.10*1.131 = 2.375 DPO 23 1.25 1.25 Divaa = 2.375*1.12=2.66 DIV 2.10 Divaz = 2.66 * 1.12 = 2.979 Dirgy = 2.974*1.12 = 3.337 Expected price, 32 3.337/.150 - 12) = 111.233 Total Cash Flow2z= 111.233 +2.979=114.212. 12020 2021 2022 2023 | 2924 CFI = 2.375 CF2=2.66 CF3=114.212 Div TV Total CF IPV 131 1.12 .12 . 13 12.375/2.66 2.974 3.337 D m .233 2.375/2.66 114.242 | Carlisle Companies as of a Feb 21st = 162.35