Scribd Logo
Upload

Welcome to Scribd!

  • Case 15 Pacific Healthcare - B - Student - 6th Edition

    Uploaded by

    Ahmed Mahmoud
    269 views1 page
    This document contains projections for the estimated dividend yield, capital gains yield, and total return for the years 2018 through 2022, ranging from 6.79% to 8.2% dividend yield, 4% to 5.41% capital gains yield, and a total return of 12.2% each year. It also includes a sensitivity analysis showing how changes in variables like risk-free rate, required market return, and growth rates could impact the estimated value. A chart is presented showing the estimated value with variations in those variables from -40% to 40%.

    Original Description:

    Original Title

    Case 15 Pacific Healthcare _B_ - Student - 6th edition (1)

    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
    This document contains projections for the estimated dividend yield, capital gains yield, and total return for the years 2018 through 2022, ranging from 6.79% to 8.2% dividend yield, 4% to 5.41% capital gains yield, and a total return of 12.2% each year. It also includes a sensitivity analysis showing how changes in variables like risk-free rate, required market return, and growth rates could impact the estimated value. A chart is presented showing the estimated value with variations in those variables from -40% to 40%.

    Copyright:

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

    Case 15 Pacific Healthcare - B - Student - 6th Edition

    Uploaded by

    Ahmed Mahmoud
    This document contains projections for the estimated dividend yield, capital gains yield, and total return for the years 2018 through 2022, ranging from 6.79% to 8.2% dividend yield, 4% to 5.41% capital gains yield, and a total return of 12.2% each year. It also includes a sensitivity analysis showing how changes in variables like risk-free rate, required market return, and growth rates could impact the estimated value. A chart is presented showing the estimated value with variations in those variables from -40% to 40%.

    Copyright:

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

    A B C D E F G

    100 Estimated 2018-2022 dividend yield, capital gains yield, and total return:
    Capital
    101 Dividend gains Total
    102 Year yield yield return
    103 2018 6.790% 5.410% 12.200%
    104 2019 7.085% 5.115% 12.200%
    105 2020 7.415% 4.785% 12.200%
    106 2021 7.784% 4.416% 12.200%
    107 2022 8.200% 4.000% 12.200%
    108
    109 Sensitivity analysis:
    110 Change in Input Variable
    111 -30% -20% -10% 0% 10%
    112 Risk-free rate 0.00% 0.00% 0.00% 0% 0.00%
    113 Required return on market 0.00% 0.00% 0.00% 0% 0.00%
    114 Beta 0.00 0.00 0.00 0.00 0.00
    115 Current (D0) dividend $0.000 $0.000 $0.000 $0.000 $0.000
    116 Nonconstant growth rate 0.00% 0.00% 0.00% 0% 0.00%
    117 Constant growth rate 0.00% 0.00% 0.00% 0% 0.00%
    118
    119 December 31 2017 Estimated Value
    120 -30% -20% -10% 0% 10%
    121 Risk-free rate $0.000 $0.000 $0.000 $0.000 $0.000
    122 Required return on market $0.000 $0.000 $0.000 $0.000 $0.000
    123 Beta $0.000 $0.000 $0.000 $0.000 $0.000
    124 Current (D0) dividend $0.000 $0.000 $0.000 $0.000 $0.000
    125 Nonconstant growth rate $0.000 $0.000 $0.000 $0.000 $0.000
    126 Constant growth rate $0.000 $0.000 $0.000 $0.000 $0.000
    127
    128
    129 December 31 2017 Estimated Value
    130
    $16
    131 $14
    132 $12
    133 $10
    134 $8
    135 $6
    136 $4
    137 $2
    $0
    138 -40% -30% -20% -10% 0% 10% 20% 30% 40%
    139
    Risk-free rate Required return on market
    140
    Beta Current (D0) dividend
    141
    Nonconstant growth rate Constant growth rate
    142
    143

    You might also like