You are on page 1of 1

Current

Dividend D0 2
Growth Rate g
Required rate
of return on
the market Rm
Risk-free rate Rf
Required rate
of return Ke
Expected
Dividend D1 Stock Value
D1 2.24 24.6163977973206
D2 2.5088
D3 2.809856 29.503488
D4 2.950349
D5 3.097866
D6 3.25276
D7 3.415398
D8 3.586167
D9 3.765476
D10 3.95375 41.5143704346336
D11 4.151437
D12 4.359009

You might also like