Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The table below is the model of spreadsheet 18.1 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage
The table below is the model of spreadsheet 18.1
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 7.00%. (Round your answer to 2 decimal places.) Intrinsic value b. GE's actual beta is 1.00. (Round your answer to 2 decimal places.) Intrinsic value C. The market risk premium is 9.00%. (Round your answer to 2 decimal places.) Intrinsic value Inputs for GE Year Dividend Div growth Term value Investor CF| beta 1.1 2017 1. 04 1.04 mkt_prem 0.08 2018 1.23 1.23 rf 0.025 2019 1.41 1.41 k_equity 0. 1130 2020 1.60 1.60 term_gwth 0.060 2021 1.85 0.1544 1.85 2022 2. 11 0. 1450 2. 11 2023 2. 40 0. 1355 2.40 2024 2. 70 0. 1261 2. 70 2025 3.02 0. 1166 3. 02 2026 3. 34 0. 1072 3. 34 Value line 2027 3. 67 0.0978 3. 67 forecasts of 2028 3.99 0.0883 3. 99 annual dividends 2029 4. 31 0.0789 4. 31 2030 4.61 0.0694 4. 61 2031 4. 89 0.0600 4. 89 Transitional period 2032 5. 18 0.0600 103. 57 108. 75 with slowing dividend growth 35. 70 PV of CF Beginning of constant E17 * (1+ F17) / (B5 F17) growth period 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