Assumed

Years Dividend Capital Growth Yield Total Return PV of Dividend

2019 36.5
2020 46 7.2 13.40% 27.99
2021 52.17 7.2 13.40% 30.46
2022 59.16 7.2 13.40% 28.41
2023 67.09 7.2 13.40% 27.64
2024 76.08 7.2 13.40% 32.49
2025 86.28 7.2 13.40% 34.38
2026 97.84 7.2 13.40% 36.36
2027 110.95 7.2 13.40% 38.47
2028 125.82 7.2 13.40% 40.69
2029 142.68 7.2 13.40% 43.05
2030 161.8 7.2 13.40% 1035.31