Re Stock Price $171.10 7.42% 7.92% 8.42% 8.92% 9.42% 9.92% $164.02 $157.28 $150.86 $144.75 $138.92 888888 $2.64 PVs $3.03 $2.77 1 $3.47 $2.91 2 Gs $3.97 $3.05 3 Gt Using These $2.64 14.61% 5.24% Number of years short-term growth and long- term growt 6 $68.60 afterwards $70.40 $72.25 $74.15 $76.08 $78.06 7 $68.47 $70.54 $72.67 $74.86 $77.11 $79.41 8 $68.35 $70.68 $73.08 $75.56 $78.11 $80.75 9 $68.24 $70.81 $73.47 $76.23 $79.10 $82.06 10 $68.12 $70.93 $73.86 $76.90 $80.06 $83.35 11 $68.02 $71.05 $74.23 $77.54 12 $67.92 $71.17 $74.59 $78.17 $81.00 $84.62 $81.93 $85.87 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% $4.56 $3.20 4 Re 9.24% $5.22 $3.36 5 $5.98 $3.52 6 $6.86 $3.69 7 $7.86 $3.88 8 5.0% DO $2.64 PVs $9.01 $4.07 9 D1 $2.77 $2.54 1 D10 $10.32 $4.27 10 D2 $2.91 $2.44 2 $271.61 $112.24 10 $67.92 D3 $3.06 $2.34 3 D4 $3.21 $2.25 4 Sum of PV $146.94 X3 $440.81 D5 $3.37 $2.17 5 D6 $3.54 $2.08 6 Year Annual Dividend Growth Rate D7 $3.71 $2.00 7 2024 $2.64 15.79% D8 $3.90 $1.92 8 2023 2.28 16.33% D9 $4.10 $1.85 9 888 DO $2.64 D1 $3.03 D2 $3.47 D3 $3.97 D4 $4.56 D5 $5.22 D6 $5.98 D7 $6.86 D8 $7.86 D9 $9.01 D10 $10.32 TV $271.61 2022 1.96 11.36% D10 $4.30 $1.78 10 2021 1.76 10.00% D11 $4.52 $1.71 11 2020 1.6 21.21% D12 $4.74 $1.64 12 2019 1.32 14.94% 14.9384 TV $43.19 12 $14