Professional Documents
Culture Documents
Deepali Sharma 11BSP1760 Secton-A
Deepali Sharma 11BSP1760 Secton-A
Deepali Sharma 11BSP1760 Secton-A
(Given)
Rs.
5.7
2.28
EPS
DPS
Tax Rate
Rf
Mkt premium
High Growth:
Stable growth:
1.3
1.15
15%
15%
1
1
8%
8%
?
8%
60% ?
40%
Beta
ROA
D/E
Interest
Growth
Retention ratio
Dividend Payout Ratio
13.50%
11.52%
Yr
EPS
1
2
3
4
Yr
6.357
7.089
7.906
8.816
12.75%
41.67%
58.33%
EPS
DPS
Dividend At the end of
4th Yr
9.522
5.554
PV of Dividend
Total Present Value of Equity
116.9318548
70.461
79.190
1
2
3
4
Acquisitions
40%
7%
5%
DPS
2.543
2.836
3.162
3.527
PV of DPS
2.240
2.201
2.163
2.125
8.729