YEAR DPS

2021 5
2020 4.5
2019 2.5
2018 4.5
2017 2

Average growth in DPS 17%

Current MP of Ausom 67.65
DIV 1 5.845
Cost of Equity by Div model 26%

YEAR DPS
2021 5
2020 4.5
2019 2.5
2018 4.5
2017 2

Average growth in DPS 17%

Current MP of Ausom 67.65
DIV 1 5.845
Cost of Equity by Div model 26%
 Cost of Equity
FACE VALUE % of Dividend EPS Yearly growth in DPS
10 50% 11.29 400%
10 45% 12.85 350%
10 25% 7.32 150%
10 45% 14.28 350%
10 20% 5.9

Cost of Equity
FACE VALUE % of Dividend EPS Yearly growth in DPS
10 50% 11.29 400%
10 45% 12.85 350%
10 25% 7.32 150%
10 45% 14.28 350%
10 20% 5.9