Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

What is the sensitivity analysis? Discount rate (r) Growth period (g1): Growth year Initial growth period of EPS Maturity period (g2) Payout at maturity Retention

What is the sensitivity analysis?

image text in transcribedimage text in transcribed

Discount rate (r) Growth period (g1): Growth year Initial growth period of EPS Maturity period (g2) Payout at maturity Retention rate at maturity (retent) Growth rate at maturity: r x retent Transition period: Transition vears Growth rate of EPS (incremental Other information: Current fiscal year EPS Current calendar year dividend Current payout (p1) Growth year payout current Maturity payout (p2) Transition years payout (incremental) Growth Transition Years Terminal value (TV)div1/(r-g) 7.01% 10.40% 45% 55% 3.856% 0.50% 18 29.30% 29.30% 45.00% 1.21% 19 6 7 Year Assumption EPS ro Dividend payout TV PV (div+ 1 Growth year EPS 2 Growth year EPS 3 Growth year EPS 4 Growth year EPS 5 Growth year EPS 10.40% 10.40% 10.40% 10.40% 10.40% 9.90% 9.39% 8.89% 8.39% 7.88% 7.38% 6.88% 637% 587% 537% 4.86% 4.36% 3.86% 1.20 29.30% 1.33 29.30% 1.47 29.30% 1.62 29.30% 1.79 29.30% 2.05 30.51% 2.33 31.72% 2.63 32.92% 2.95 34.13% 3.30 35.34% 3.66 36.55% 4.53 53 6 Transition vear EPS 7 Transition year EPS 8 Transition year EPS 9 Transition vear EPS 7 10 Transition year EPS 8 11 Transition year EPS 9 12 Transition vear EPS 0 13 Transition year EPS 1 14 Transition vear EPS 12 15 Transition year EPS 3 16 Transition year EPS 4 17 Transition vear EPS 6.70 7.33 8.66 10.03 10.72 12 4.05 37.75% 12.07 12.72 13.34 13.92 4.44 38.96% 4.85 40.17% 5.26 41.38% 5.68 42.58% 6.09 43.79% 206.176 6.50 45.00% 67.09 Theoretical price 91.78 18 Note: EPS earnings per share Discount rate (r) Growth period (g1): Growth year Initial growth period of EPS Maturity period (g2) Payout at maturity Retention rate at maturity (retent) Growth rate at maturity: r x retent Transition period: Transition vears Growth rate of EPS (incremental Other information: Current fiscal year EPS Current calendar year dividend Current payout (p1) Growth year payout current Maturity payout (p2) Transition years payout (incremental) Growth Transition Years Terminal value (TV)div1/(r-g) 7.01% 10.40% 45% 55% 3.856% 0.50% 18 29.30% 29.30% 45.00% 1.21% 19 6 7 Year Assumption EPS ro Dividend payout TV PV (div+ 1 Growth year EPS 2 Growth year EPS 3 Growth year EPS 4 Growth year EPS 5 Growth year EPS 10.40% 10.40% 10.40% 10.40% 10.40% 9.90% 9.39% 8.89% 8.39% 7.88% 7.38% 6.88% 637% 587% 537% 4.86% 4.36% 3.86% 1.20 29.30% 1.33 29.30% 1.47 29.30% 1.62 29.30% 1.79 29.30% 2.05 30.51% 2.33 31.72% 2.63 32.92% 2.95 34.13% 3.30 35.34% 3.66 36.55% 4.53 53 6 Transition vear EPS 7 Transition year EPS 8 Transition year EPS 9 Transition vear EPS 7 10 Transition year EPS 8 11 Transition year EPS 9 12 Transition vear EPS 0 13 Transition year EPS 1 14 Transition vear EPS 12 15 Transition year EPS 3 16 Transition year EPS 4 17 Transition vear EPS 6.70 7.33 8.66 10.03 10.72 12 4.05 37.75% 12.07 12.72 13.34 13.92 4.44 38.96% 4.85 40.17% 5.26 41.38% 5.68 42.58% 6.09 43.79% 206.176 6.50 45.00% 67.09 Theoretical price 91.78 18 Note: EPS earnings per share

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Financial Management

Authors: Jeff Madura, Roland Fox

4th Edition

147372550X, 9781473725508

More Books

Students also viewed these Finance questions