Question: Second time asking this question, first time answers came back wrong: Calculate the intrinsic value of GE In each of the following scenarios by using

Second time asking this question, first time answers came back wrong:

Second time asking this question, first time answers came back wrong: Calculate the intrinsic value of GE In each of the following scenarios by

Calculate the intrinsic value of GE In each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario Independently. a. The terminal growth rate will be 9.80%. (Round your answer to 2 decimal places.) Intrinsic value b. GE's actual beta Is 1.09. (Round your answer to 2 decimal places.) Intrinsic value c. The market risk premium is 9.90%. (Round your answer to 2 decimal places.) Intrinsic value B D | J Year 2017 E F G H Dividend Div growth Term value Investor CF 1.04 1.04 1.1 0.08 1.23 1.23 1 Inputs for GE 2 beta 3 mkt_prem 4 rf 5 k_equity 6 term gwth 7 2018 2019 0.025 0.1130 0.060 1.41 1.60 2020 2021 1.41 1.60 1.85 2.11 2.401 0.1544 1.85 2022 2023 0.1450 0.1355 2.11 2.40 8 9 2024 2.70 0.1261 2.70 3.02 3.02 2025 2026 .34 34 3.67 2027 2028 0.1166 0.1072 0.0978 0.0883 0.0789 0.0694) 3.67 3.99 2029 4.31 2030 10 11 12 Value line 13 forecasts of 14 annual dividends 15 16 17 Transitional period 18 with slowing dividend 19 growth 20 Beginning of constant 21 growth period 22 3.99 4.31 4.61 4.89 5.18 4.61 2031 4.89 0.0600 0.0600 2032 103.57 108.75 35.70/= PV of CF E17*(1+F17)/(B5 - F17) NPV(B5, H2:H17) Calculate the intrinsic value of GE In each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario Independently. a. The terminal growth rate will be 9.80%. (Round your answer to 2 decimal places.) Intrinsic value b. GE's actual beta Is 1.09. (Round your answer to 2 decimal places.) Intrinsic value c. The market risk premium is 9.90%. (Round your answer to 2 decimal places.) Intrinsic value B D | J Year 2017 E F G H Dividend Div growth Term value Investor CF 1.04 1.04 1.1 0.08 1.23 1.23 1 Inputs for GE 2 beta 3 mkt_prem 4 rf 5 k_equity 6 term gwth 7 2018 2019 0.025 0.1130 0.060 1.41 1.60 2020 2021 1.41 1.60 1.85 2.11 2.401 0.1544 1.85 2022 2023 0.1450 0.1355 2.11 2.40 8 9 2024 2.70 0.1261 2.70 3.02 3.02 2025 2026 .34 34 3.67 2027 2028 0.1166 0.1072 0.0978 0.0883 0.0789 0.0694) 3.67 3.99 2029 4.31 2030 10 11 12 Value line 13 forecasts of 14 annual dividends 15 16 17 Transitional period 18 with slowing dividend 19 growth 20 Beginning of constant 21 growth period 22 3.99 4.31 4.61 4.89 5.18 4.61 2031 4.89 0.0600 0.0600 2032 103.57 108.75 35.70/= PV of CF E17*(1+F17)/(B5 - F17) NPV(B5, H2:H17)

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Please provide excel spreadsheet detailing how you got to the multiple choice answer. I am trying to get ahead and understand each of the practiceproblems in prep for a exam so it would be very...

this is my third time to post the question ! Problem 18-15 Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each...

What is the answer to the first question? Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet 18.1. Treat each scenario...

Problem Description: In this project, you are required to build a system that helps users explore new books from their favorite genres while maintaining their purchasing budget requirements. The...

"Risk and Return"Please respond to the following: * From the e-Activity, determine whether stock prices are affected more by long-term or short-term performance. Provide one (1) example of the effect...

Hi again, I was hoping you can help with this investment management assignment. I am attaching the word document. It is 4 problems about asset management. Thank you for your help! Fin 6310 1. Assume...

Please respond to discussion board 4 & 5 question that is shown after the discussion board rubric/requirements. Please do not copy/paste from sources. Write in own words and cite where it came from....

1. From the scenario, cite your forecasting conclusions that support TFC?s decision to expand to the West Coast market. Speculate as to whether or not the agency conflict discussed in the scenario...

Attached is the assignment requirement and 2 previous assignments as example 1- the assignment should be zero plagiarism and similarity (no copy ans paste is accepted) 2- should be completed in the...

Chapter 3 Describe and explain the terms climate sensitivity, fat tail, and low beta, and how they relate to climate change. What are the estimated economic costs of global warming? Can we trust...

2011 ASSIGNMENT COVER SHEET Course name: Course code: 1432 Health Communications PHC312 Assignment title or task: - If you were the head of health communication unit at Saudi MOH, how will you...

Different types of marketing

RST is a triangle. RS = 5 cm, RT = 6 cm. a If ST = 9 cm, use a diagram to show that angle R is obtuse. Write the size of angle R. b If angle R is obtuse what can you say about the length of ST? Give...

According to the BCG matrix, a high growth market with a low market share is known as a _ _ _ _ _ _ _ _ _ . dog cash cow star question mark

=+ Part 6 Create one main thematic message (big idea) that would spin out to all media. Think about including a universal or global truth.

1 The intention of team- and group- based rewards is to increase ingroup ties and mutual motivation. Are there circumstances in which group- based reward could be divisive? Whole Foods has grown from...

2 What might managers do to avoid such outcomes? Whole Foods has grown from a small store in Austin, Texas, to a Fortune 500 company with $10. 1 billion sales in 2012 and 316 stores now in the US,...