Chapter 9 Stock Valuation at Ragan Engines Input area Share owned by each sibling Ragan EPS Dividend to each sing Ragan ROE Ragan required return EPS DPS Stock price ROE Blue Ribbond Motors Corp Bon Voyage Marine Inc. Naudus Marine Engines Industry average Nautlus EPS wo write-off Output anal 1) Total carrings Payout ratio Retention ratio Growth rate Total dividends next year Total equity value Value per share 2) Industry EPS Indusby payo Industry relation to Industry growth rate Totaldwide Year 1 2 Stock value in Years Total stock value today Value per share 3) Industry PE Ragan PE (original assumption Ragan PE revised ampoon) Stock price implied by Industry PE 4) Total earnings Cash cow value Percentage not trbutable to growth opportunities Percentage attributable to growth opportunities 5) ROE Chapter 9 Stock Valuation at Ragan Engines Input area Share owned by each sibling Ragan EPS Dividend to each sing Ragan ROE Ragan required return EPS DPS Stock price ROE Blue Ribbond Motors Corp Bon Voyage Marine Inc. Naudus Marine Engines Industry average Nautlus EPS wo write-off Output anal 1) Total carrings Payout ratio Retention ratio Growth rate Total dividends next year Total equity value Value per share 2) Industry EPS Indusby payo Industry relation to Industry growth rate Totaldwide Year 1 2 Stock value in Years Total stock value today Value per share 3) Industry PE Ragan PE (original assumption Ragan PE revised ampoon) Stock price implied by Industry PE 4) Total earnings Cash cow value Percentage not trbutable to growth opportunities Percentage attributable to growth opportunities 5) ROE