please show work

File Home PROTECTED VIEW Be careful--files from the Internet can contain viruses. Unless you need to edit, it's safer to stay in P E12 G B D E Calculate future dividends, terminal value in year 3 and total CF for each year 1 (2 points) 3 3 Terminal growth rate 2.0096 4 Required return 5 Years of initial growth rate 6 Dividend per share $1.00 7 Initial growth rate 5.00% 8 9 Years 10 Dividends 11. Terminal Value 12 Total CF 13 14 15 16 17 18 19 20 21 22 23 24 28 26 27 28 20 30 E11 33 34 36 File Home PROTECTED VIEW Be careful--files from the Internet can contain viruses. Unless you need to edit, it's safer to stay in P E12 G B D E Calculate future dividends, terminal value in year 3 and total CF for each year 1 (2 points) 3 3 Terminal growth rate 2.0096 4 Required return 5 Years of initial growth rate 6 Dividend per share $1.00 7 Initial growth rate 5.00% 8 9 Years 10 Dividends 11. Terminal Value 12 Total CF 13 14 15 16 17 18 19 20 21 22 23 24 28 26 27 28 20 30 E11 33 34 36