Stock Valuation a.) Using year 2021 data, what was the common dividends paid per share? b.) b.) Let's say you bought the stock at $52.61 at the beginning of 2021 and then sold it at $41.73 at the end of the year. What is the dividend yield (use your answer from la above), capital gain(loss), and total percentage return? c.) c.) If the dividend per share calculated in la above is expected to grow by 3.05% for the next three years, and then grow by 2.25% in perpetuity afterwards, and the expected return on the stock is 8.25%, what is the value of the stock today? Inome statement For the Fiscul Period Ending Reclassified 12 months Jul 30 2017 USD Reclassified 12 months Jul-29-2018 USD 12 months Jul-28-2019 USD 12 months Aug-02-2020 USO 12 months Aug-01-2021 USO Cum 66150 8.1070 8.661.0 8.4760 5.8370 254 28 RO the River Toever 5.8370 6,615.0 8,1070 86910 8.476,0 Cut Of code od Gros Prolit 3.3910 24460 41540 2,461.0 5,3960 227110 5.683.0 3.00800 5.6620 2.14.0 1,0900 930 1.1770 910 1.3830 38 15190 920 13860 340 (240) (2110) 1230 1060 25601 imbing General Admin ROL Depreciation Amart 27 Other Operating per me o Operwt Exp. Total Operating Income 9430 1,0570 1.5040 1.717,0 12040 1.5030 1404 1,2010 1,610 (1150) PIRERIERRE and income (1030) 30 (1800) 3560) 20 (3540) 3450 40 (9410) (2100) 1.0 2000) 7115.05 (150) to | | |HHHUHHC HA NH Opening) ERTE Unams 1.3730 12250 783.0 1480 1400.0 A C D G H (1160) (3450) NERD (1810) 3.0 (1800) 3560) 20 (3540) OP 12100) 10 (209.03 (1150) (3410) 105 10 (20) 10) 73730 TyExchange ARONa pant. ED EDT EUR 0 41 Charge Waru mense 783.0 9480 7460 (480) 0020 (1070) (1210) 1530 OOIT 199) (10,0) (10) ( DOO Wide be 1490 (640) 1540) 2201 1) 13160 8300 6040 7000 1.330 LatContos 9920 240 1000 7240 1516 4740 5920 7,000 23 (4630) (2000 10360 60 01288 2110 1,6280 10020 MO 21.0 17020 Bancho -30-2017 USD Reclassified Jul-29 2018 USD W-28-2010 USO Aug-02-2020 USD Aug-01-2021 USO 3190 3130 490 200 310 310 8560 259.0 69.00 89.0 15 Curry 16 ASSETS 17 Cash And Equivales Too Cash & ST Investments 19 20 ceva 21 Harvia Total Recent 22 24 Other Curta Total Current 550 550 060 5500 570 56370 520 190 57470 5300 450 675.0 5410 $10 . B07 9020 740 18000 7970 8630 4990 19670 8710 800 2,3850 9330 10 1600 2320 28 Properti Acum Diction has Property. Pantat 00 (35850) 274540 5290 277301 52150 760) 24560 55390 12,9170) 276220 5720 1190 275050 40170 34158 25560 3.3500 3.5010 32090 Do Orang Deed Test Othering AB Total A 690 21150 1110 360 340 7200 2060 1664 20 2445 1 2170 29 1237200 39 LIABILITIES 0 Accounts Payable 1 har GO 1940 7050 184 8140 520 TO 10 100 500 Income Statement Balance Sheet Cash Flow B D G 7050 6660 4940 10360 220 TO 200 1550 2,5050 1.070 STJO 370 4940 1150 3900 6140 5720 3500 5000 210 150 693.0 50 1 04.0 5030 2730 9210 700 240 1360 370750 100 8600 315040 650 50 124 120 7.991 39 LIABILITIES hecounts Payable 41 Acer 42 Shirmowy 43 Our Porto 14 Cur. Portes Correos Payable 46. Other Current Lists To Ourrent Lists 45 49 Lungom. Det So Long Terms 51 Pension Other Post Hell Beli 52 Cel Toxtlab Non Cut 53 Other Current Labs 3 Total Labs 55 55 Cm Stod SA Paid in Capeal se and Ewing 59 The 63 Combienve Inc. Other No Common Minormy 54 Total 07 Totalbes And Coty 2.4920 70 503 1900 190 0810 3470 3600 2640 1360 7.1010 20 3850 1240 2350 1270350 900 1880 0620 9140 1740 9.6030 50020 TADO 3410 10510 1840 120 120 3590 21050 (10660) 4530 16370 120 3890 22240 11.1030 (1160) 1,40 120 3720 1993 (10 21900 (1023) 100 2.5630 120 1140 20 110210 316220 11030 3.0 so 50 20 14450 13730 1.1120 2. 21540 27250 140 12.10 12.272 1174 A7 D E F H CO Comprehensive Inc and me 61 Town Common Euthy B (1.0660) (530) 1,6070 C (1.103.0) (1180) 1,364,0 0.0210 (10760) (1980) 1.103.0 (1.023 0 (100) 2.5630 3,152.0 3.0 90 90 60 Total 20 15450 1.3730 1.1120 2.5890 57 TL And 21540 7.726,0 14 5990 12.140 12-1720 11,7340 Dupimentales That on lance Shee 2010 3010 3810 1020 Market Price of Shack 3020 546 20 $39.45 54500 35261 74 54173 Rese 13 CA Pending Rad 12 1-30-2017 USD 14 15 C Posted 12 months -20-2018 USO Rested 12 months 1-28-2010 Red 12 months A-02-2020 USD 12 months Aug 01-2001 USO OS NAN 1.000.0 2110 3150 8870 1920 10 18 2010 2500 200 226 200 2850 430 OSUZ 02 00 43.0 368 3170 TO 18 Don Ant At Goodwide 20 Domen Amort. Total Domom Of A Om os Online A Wedin Restructuring Conte Com 26 Carmen 22 Og Acts 15 Rece A OL 750 196 100 1160 476 00 210 0.35 000 019 OS 010 540 10 09 2150 2000 200 460 40 1270 9140 (300) 360 540 YO 270 14100 3120 770 (110) 100 1280 1000 2010 300 2001 15 O.O (1500 - HH1 TP HCM Oromo Operating Call from REL OD 13860 033803 OP! 190 2900 Q150i 167110 100 1470 120 10 00 Canh coton Mani Secu De Original Sold 1110 25480 100 AGO DE 15.00 (1970) 1000 low 5530 1530 03 Carin 10 2.272 150.00 1 42 har 2300 2470 20 10:22 62240 O 5,070 1000 6170 14 Det Oo DO 19.440 06.2000 15200 B G E G E 33803 140703 7810 100 140 (470) 2750 12920 011 2500 3070 100 DIC Capt openen 35 Cath De 37 th My Soul 33 Pin and 29 Other evento de 40 Chrome 40 TO 000 (2010) 1000 07.1970) 5530 1510 40 227720 80 (1500 ) WISE 58 OBS 1000 82470 2110 450 18.02.02 (4900 342.00 80.2220 52240 7.74 13 Long To Do ht hortum 1. Dad Toad 096 56.300 5.24603 (7020) 50170 1.0000 60170 09.03 2.260 (9.177.01 32010 5600 92101 1.5010 30 119,0070) F 2.0 4500) 1000 230 (120) 20 51.0 Contoh 30 Puch Como hack 51 Com Dividends Paid 53D 34 35 Social Dividend Song An 4200) 4230 142601 4260) 420.00 2006 DOCH 14 30 1080 21 SOTO 0985 (1201 07/03 BARRAGE 50 g Engeland NargenCam 11.00 20 110 17.03 18.03 120 (100 2002
