Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Problem 18-15 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each
Problem 18-15 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario independently. a. The terminal growth rate will be 10.70%. (Round your answer to 2 decimal places.) Answer is complete but not entirely correct. Intrinsic value $ 189.36 b. GE's actual beta is 1.07. (Round your answer to 2 decimal places.) Answer is complete and correct. $ 37.59 Intrinsic value c. The market risk premium is 10.80%. (Round your answer to 2 decimal places.) Answer is complete and correct. $ 21.22 Intrinsic value Term value 1 Inputs for GE 2 beta 3 mkt_prem 4 rf | 1.11 0.08 0.025 0.11301 0.0601 SK_equity 6 term gwth Year Dividend Div growth 2017 1.041 2018 1.23 2019 1.41 2020 1.60 2021 1.85 0.1544 2022 2.11 0.1450 2023 2.40 0.1355 2024 2.70 0.1261 2025 3.02 0.1166 2026 3.34 0.1072 20271 3.671 0.0978 2028 0.0883 2029 4.31 0.0789 2030 4.61 0.0694 2031 4.89 0.0600 2032 5.18 0.0600 Investor CF 104 1.23 1.41 1.60 1.85 2.11 2.40 2.70 3.02 3.34 3.67 3.99 4.311 4.61 4.89 108.75 12 Value line 1 13 forecasts of 14 annual dividends 3.99 103.57| 17 Transitional period 18 with slowing dividend 19 growth Beginning of constant growth period 35.70 = PV of CF E17 *(1+F17V(B5 - F17) NPV(B5, H2:H17)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started