Professional Documents
Culture Documents
Finance Calculations
Finance Calculations
Finance Calculations
icing model
xp return =risk free rate+beta of inv*(risky rate-risk free rate)
15.20%
6%
1.15
14%
intrinsic value (divident+sale price)/1+exp return(k) continous intr value =divident(expe growth rate/required rate
intr value 53.75 intr val -127.118644
divident 2.15 divident 3.75
sale price 59.77 exp growth 15.20%
exp retunr(k) 15.20% req return 12.25%
if intr value > market price =>BUY next year intrinsic value -146.4407 (current price*(1+exp grow
futures
1 year mat future price 3535
constant growth model price 3500
g 12.00% T bill rate 3%
ROE 20% div yield 2%
plowback(b) 0.6
pe growth rate/required rate of return)