What are the value of ROE/RR in ROE X RR and Historical g Terminal ROE	-------------)	?	?
Terminal RR	-------------)	?	?

ROE X RR

HISTORICAL G

D0

1.84

1.84

EPS

8.12%

BETA

1.03

1.03

ROE

44.49%

RR (retention ratio)

44.00%

HISTORICAL G

18.38

LT GOVT YIELD

2.75

2.75

ERP

8.23

8.23

Rquired Return

12.25%

12.25%

Initial Growth Estimate

19.58%

19.58%

Terminal ROE

-------------)

?

?

Terminal RR

-------------)

?

?

Terminal Growth Estimate

7.31%

7.31%

I need help to complete missing information here

ROPE	1	2	3	4	5	6	7	8	9	10
ROE
RR
Growth Rate
EPS	35.174	34.36	33.538	32.72	31.902	31.08	30.266	29.45	28.63	27.81
Dividend	1.92	2	2.02	2.1	2.2	2.36	2.54	3.42	4.1	4.44
Terminal Value									65.97
Cash Flow to Eg	1.92	2	2.02	2.1	2.2	2.36	2.54	3.42	70.07
P0