You are on page 1of 2

Stock A Year 1 Year 2 Year 3 Year 4 WALTERS MODEL

Cost of purchase -100 Assumptions


Dividend 20 20 20 D
Value at end of investment period 140 R
Net Cash flow -100 20 20 160 K
E
IRR 30% D PER SHARE

P
Stock B Year 1 Year 2 Year 3 Year 4
Cost of purchase -100
Dividends 0 0 0
Value at end of investment period 200
Net Cash flow -100 0 0 200

IRR 26%

128.75
1 2 3 4

0% 20% 40% 100%


12% 12% 12% 12%
10% 10% 10% 10%
50 50 50 50
50 10 20 50

580 560 500

You might also like