Return

Period 0 1 2 3 4 5H
Price g1
Dividend 0 0 0 0 0 g2
PV 0 0 0 0 0
CMP 0
#DIV/0!

NPVGO
EPS Price No Growth PE
Dividend Dividend 1 Dividend EPS
retention 0g R R
ROE ROE #DIV/0! Price #DIV/0! NPVGO
g 0 Growth Price
Expected Dividend 0 PE Ratio
Retention rate
Dividend Rate 1
Dividend Adjusted 0
R1
g 0
Price #DIV/0!
NPVGO #DIV/0!
 DDM
Constant Differential Growth rate
CMP #DIV/0!
Ex Dividend
R
G
#DIV/0!

FCF 0 0
EPS EBIT 1 0 0
ROE Taxes 2 0 0
Retention Dep 3 0 0
#DIV/0! K CA 4 0.42 0.286866
#DIV/0! Price #DIV/0! CL 5 0.46 0.285624
PE ratio #DIV/0! Net cap exp 6 0.5 0.282237
7 1.09 0.559342
8 1.1554 5.898239
7.312308