You are on page 1of 2

rs 0.

1
g 0

Growth
Time 0 1
Dividend 1.2
PVD 1.090909
Price P0
12
rs 0.15
g 0.05

Growth 0 0 0 0.05 0.05


Time 0 1 2 3 4 5
Dividend 0 0 0 3 3.15 3.3075
PVD 0 0 1.972549 1.801023 1.644412
P4 33.075
PVD_P4 18.91074
P0 22.68431002

You might also like