Rework Table 7.4 for horizon years 1, 2, 3, and 10, assuming that investors expect the dividend and the stock price to increase at only 6% a year and that each investor requires the same 12% expected return.

What value would Dritter place on the stock and what about Zehnte who has a 10-year horizon? (Do not round intermediate calculations. Round your answers to 2 decimal places.)

Q: Fill in the chart.

TABLE 7.4 Value of Blue Skies Horizon (years) PV (dividends) $2.68 5.26 7.75 22.87 38.76 49.81 62.83 73.02 PV (terminal price) 72.32 69.74 67.25 52.13 36.24 25.19 12.17 1.98 -Value per Share + $75 75 75 75 75 75 75 75 2 10 20 30 50 100 PV (Terminal Value per Horizon PV (Dividends) 9 9 Price) (years) Share 10 TABLE 7.4 Value of Blue Skies Horizon (years) PV (dividends) $2.68 5.26 7.75 22.87 38.76 49.81 62.83 73.02 PV (terminal price) 72.32 69.74 67.25 52.13 36.24 25.19 12.17 1.98 -Value per Share + $75 75 75 75 75 75 75 75 2 10 20 30 50 100 PV (Terminal Value per Horizon PV (Dividends) 9 9 Price) (years) Share 10