You are on page 1of 5

Banks

EPS
Growth Rate ThRisk Free Rate Expected Rate of Return
Beta
HCG
4.07
4.9
5
18.72
0.78
TD
4.3
1.7
5
13.56
0.51
RBC
6.66
1.2
5
18.42
0.72
CIBC
9.02
-3.7
5
13.56
0.52
Scotia Bank
5.67
2
5
14.67
0.67
BMO
6.69
-2.7
5
12.61
0.53
EQB
7.73
1.6
5
17.88
1.2

Telus
Rogers
Bell

2.28
2.66
2.98

23.2
5.7

5
5
5

18.72
24.6
21.08

0.36
0.36
-0.09

6210816554 176 5.37833 0.4109381364 324 5.644 1.8677354958 0.3438915756 0.11047 0.562621979 3.754 1.30083 0.0446142366 472 6.5005581189 0.877837864 0.8925421533 336 5.451349422 3.849244947 0.8771871021 0.2598754319 78 4.392963445 4.63956 0.386641886 1.823121259 6.569 1.107594674 280 5.43091 0.642 1.Equity Debt Cost of debt Cost of Equity Dividend per share Discount Rate 0.962079242 0.268555753 2.461873676 4.288068264 5.8857874462 192 3.699 1.24569 0.5432725975 220 4.4118669258 192 4.0077235419 .333914505 3.35784 0.528431185 0.613 1.872811812 0.544 1.36 0.45628 0.38728 0.89 2.356 0.622 1.5897696 88 6.923708204 2.

07412 26.9872450312 1.7708265761 0.2466160706 -2.2467346062 49.47268 -9.69468 69.2568706007 68.9784652795 -0.3932282433 -0.8942367513 -118.6354218595 0.2436400275 1.4567116231 87.6642518816 0.4534441815 17.93176 79.61 55.5144190465 25.9227671245 112.DDM Intrinsic Value DDM Intrinsic to Market Price Graham Intrinsic Value 44.4156 69.47696 22.4930302942 1.67592 44.9434436897 -54.894212883 70.3372669468 0.1858483554 69.1534 41.22536 .

00694 65.Graham Margin of Safety Market Price 52.54 0.667297 77.695183 51.7 0.124906 84.58 0.11505 .0617 53.341197 59.32 1.41902 40.52 1.60451 Graham Intrinsic to Market Price 37.27101 37.2 1.54 0.12 2.803191 81.35772 16.683608 98.102635 49.9575 41.5 0 63.64 0.393151 55.038888 58.

insic to Market Price .