Scribd Logo
Upload

Welcome to Scribd!

  • Book 1

    Uploaded by

    vietanh069
    5 views2 pages
    St debt 200000 interest rate 9% 9% tax 30% cost of debt 6% year Dividend Div growth DDM STOCK PRICE ROE RR growth ga 7% re 80% rf 5.60% beta 3% under your assumption rm re 3%.

    Original Description:

    Original Title

    Book1

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    St debt 200000 interest rate 9% 9% tax 30% cost of debt 6% year Dividend Div growth DDM STOCK PRICE ROE RR growth ga 7% re 80% rf 5.60% beta 3% under your assumption rm re 3%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views2 pages

    Book 1

    Uploaded by

    vietanh069
    St debt 200000 interest rate 9% 9% tax 30% cost of debt 6% year Dividend Div growth DDM STOCK PRICE ROE RR growth ga 7% re 80% rf 5.60% beta 3% under your assumption rm re 3%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    st debt

    200000
    interest rate 9% 9%
    tax
    30%
    cost of debt
    6%

    12600

    0.063
    tr

    year
    Dividend
    Div growth
    DDM
    STOCK PRICE

    0
    4

    1
    2
    3
    4
    5
    6
    4.224 4.460544 4.710334 4.974113 5.252664 5.546813

    7
    59.5
    horizon value
    3.751332 3.518123 4.710334 4.974113 5.252664 5.546813 terminal value
    48.49 27.75338
    48.49
    11%
    12%
    13%

    ROE
    RR
    growth
    ga

    7%
    Re
    80%
    rf
    5.60%
    beta
    3% << under your assumption
    rm
    re

    1%

    2%

    3% DUNG DATAABLE DE XEM GIA CO PHIEU THA

    =rf+b(Rm+rf)
    9%
    1.2
    12%
    12.600%
    12.60%

    PROFESSOR DAMARDORAN
    NYU

    horizon value
    terminal value

    AABLE DE XEM GIA CO PHIEU THAY DOI

    You might also like