Professional Documents
Culture Documents
Stock Valuation
Stock Valuation
g
i
k
n
1
2
2.50
8%
6%
10%
D
PV
2.70 2.454545
2.92 2.409917
77.274 63.86281
68.72727
D0
g
i
k
n
2.00
8%
5%
10%
D
1
2
PV
2.70 2.454545
2.92 2.409917
41.82501
46.68947
D1
g
i
k
n
1
2
1.50
5%
3%
15%
D
PV
1.58 1.369565
1.65 1.250473
14.19469 10.73322
13.35326
D2
g
i
k
n
2.80
9%
2%
14%
1
2
D
PV
3.0520 2.677193
3.3267 2.559772
28.27678 21.75806
26.99503
D0
G
K
I
PV
3
5%
15%
2%
1
2.73913
2
3
2.500945 2.283472
P3
17.91647 25.44002