Open with Growth [for the first 5 years] Growth [indefinite] TSX index Jan 1, 2015 Risk free rate Beta TSX index Dec 31, 2015 Dividend payout Net income # of Shareholders Market Price 32% 5% 12542 2.5% 1.7 13950 55% $150,000 75000 $150 Forwa a) Calculate cost of capital [] using CAPM b) Find D1.D2,D3 c) Find D4 d) Calculate v3 using D 4 e) Discount D1, D2,D3 and V3 f) Calculate share price. g) Is the share overvalued or undervalued ? Page marks