Dividends B.V. Assets $/Assets Dividends B.V. Assets $/Assets 2018 $2,705.00 $256,540.00 $0.01 Ford 2018 $2,242.00 $227,339.00...

Transcribed Image Text:

Dividends B.V. Assets $/Assets Dividends B.V. Assets $/Assets 2018 $2,705.00 $256,540.00 $0.01 Ford 2018 $2,242.00 $227,339.00 $0.01 2019 $2,389.00 $258,537.00 $0.01 General Motors 2019 $2,350.00 $228,037.00 $0.01 2020 $596.00 $267,261.00 $0.00 2020 $669.00 $235,194.00 $0.00 Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% WACC 6.28% 6.56% 6.66% 6.79% 6.91% Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% EVA - 19 ($7,999.21) ($8,314.25) ($7,467.74) ($8,629.30) ($7,623.43) ($8,786.82) ($7,779.12) ($8,944.35) EVA - 18 ($6,844.97) ($7,156.35) EVA - 20 ($14,058.73) ($14,374.13) ($14,689.52) ($14,847.22) ($15,004.91) WACC EVA - 18 EVA - 19 EVA - 20 6.28% ($7,048.83) ($8,753.80) ($6,482.38) ($9,332.58) ($7,069.95) 6.56% ($7,618.71) 6.66% ($7,825.94) ($9,543.04) ($7,283.61) ($8,084.97) ($9,806.12) ($7,550.69) 6.79% 6.91% ($8,344.01) ($10,069.20) ($7,817.77) Dividends B.V. Assets $/Assets Dividends B.V. Assets $/Assets 2018 $2,705.00 $256,540.00 $0.01 Ford 2018 $2,242.00 $227,339.00 $0.01 2019 $2,389.00 $258,537.00 $0.01 General Motors 2019 $2,350.00 $228,037.00 $0.01 2020 $596.00 $267,261.00 $0.00 2020 $669.00 $235,194.00 $0.00 Dividends B.V. Assets $/Assets Dividends B.V. Assets $/Assets 2018 $2,705.00 $256,540.00 $0.01 Ford 2018 $2,242.00 $227,339.00 $0.01 2019 $2,389.00 $258,537.00 $0.01 General Motors 2019 $2,350.00 $228,037.00 $0.01 2020 $596.00 $267,261.00 $0.00 2020 $669.00 $235,194.00 $0.00 Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% WACC 6.28% 6.56% 6.66% 6.79% 6.91% Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% WACC 6.28% 6.56% 6.66% 6.79% 6.91% Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% EVA - 19 ($7,999.21) ($8,314.25) ($7,467.74) ($8,629.30) ($7,623.43) ($8,786.82) ($7,779.12) ($8,944.35) EVA - 18 ($6,844.97) ($7,156.35) EVA - 20 ($14,058.73) ($14,374.13) ($14,689.52) ($14,847.22) ($15,004.91) WACC EVA - 18 EVA - 19 EVA - 20 6.28% ($7,048.83) ($8,753.80) ($6,482.38) ($9,332.58) ($7,069.95) 6.56% ($7,618.71) 6.66% ($7,825.94) ($9,543.04) ($7,283.61) ($8,084.97) ($9,806.12) ($7,550.69) 6.79% 6.91% ($8,344.01) ($10,069.20) ($7,817.77) Ford Beta 1.1 1.2 1.3 1.35 1.4 General Motors Beta 1.25 1.36 1.4 1.45 1.5 Required Return on Equity 1.89% 2.02% 2.15% 2.22% 2.29% Required Return on Equity 3.96% 4.24% 4.34% 4.46% 4.59% WACC 4.82% 4.95% 5.08% 5.15% 5.22% EVA - 19 ($7,999.21) ($8,314.25) ($7,467.74) ($8,629.30) ($7,623.43) ($8,786.82) ($7,779.12) ($8,944.35) EVA - 18 ($6,844.97) ($7,156.35) EVA - 20 ($14,058.73) ($14,374.13) ($14,689.52) ($14,847.22) ($15,004.91) WACC EVA - 18 EVA - 19 EVA - 20 6.28% ($7,048.83) ($8,753.80) ($6,482.38) ($9,332.58) ($7,069.95) 6.56% ($7,618.71) 6.66% ($7,825.94) ($9,543.04) ($7,283.61) ($8,084.97) ($9,806.12) ($7,550.69) 6.79% 6.91% ($8,344.01) ($10,069.20) ($7,817.77)