Scribd Logo
Upload

Welcome to Scribd!

  • 3 Stage Growth

    Uploaded by

    Sharath Srinivas Budugunte
    7 views1 page
    3 Stage Growth for Equity

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    3 Stage Growth for Equity

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views1 page

    3 Stage Growth

    Uploaded by

    Sharath Srinivas Budugunte
    3 Stage Growth for Equity

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Year

    Growth
    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11

    1.35
    1.35
    1.35
    1.35
    1.35
    1.25
    1.25
    1.25
    1.25
    1.25
    1.15

    Dividend
    3
    4.05
    5.4675
    7.381125
    9.964519
    13.4521
    16.81513
    21.01891
    26.27363
    32.84204
    41.05255
    47.21044 944.2087

    PVIF
    1
    0.833333
    0.694444
    0.578704
    0.482253
    0.401878
    0.334898
    0.279082
    0.232568
    0.193807
    0.161506
    0.134588

    PV
    3
    3.375
    3.796875
    4.271484
    4.80542
    5.406097
    5.631351
    5.865991
    6.110407
    6.365008
    6.630216
    127.0791
    179.337

    You might also like