You are on page 1of 1

perpetuity model CF cost of capital

GAIL - better dividend interest rate investment


cmp 138 10 7% 142.8571 value 1 year before
DPS 10
value = present value of dividends upto perpetuity
value = present of projected dividends + pv of terminal value
value of perpetuity CF/rate

terminal
model for future dividends 7% pv value pv tv value of share
d1 11 0.934579 10.28037
d2 12 0.873439 10.48126
d3 12.5 0.816298 10.20372
d4 14 200 163.2596 194.2249
forever
cost of capital 7%

buy

You might also like