## Info

V6

[\$ 1.936(1.04)]/(0.12 - 0.04)

\$25,168

Now we enter the cash flows into our trusty calculator, noting that the total cash flow at time 6 is \$1.936+ \$25,168 = \$27,104: CF0 = 0;C01 = 1.150; C02 = 1.323; C03 = 1.455; C04 = 1.600; C05 = 1.760; C06 = 27.104; I = 12; CPT -» NPV = 18.864.

According to the three-stage model, R&M is worth \$18,864 today. This question is tedious, but it is not a question to be feared, as long as your calculator batteries hold up.

Example: Three-stage growth model with linear growth decline in stage 2

As an analyst, you have garhered the following information on a company you are tracking. The current annual dividend is \$0.75. Dividends are expected to grow at a rate of 12% over the next three years, decline linearly to 4% over the next six years, and then remain at a long-term equilibrium growth rate of 4% in perpetuity. The required return is 9%. Calculate the value of the company.

Let s start by valuing the last two stages using the H-model. We know that:

D3 = D0(l + gs)3 = \$0.75(1.12)3 = \$1.0537 It follows that: ## Insiders Online Stocks Trading Tips

We Are Not To Be Held Responsible If Your Online Trading Profits Start To Skyrocket. Always Been Interested In Online Trading? But Super-Confused And Not Sure Where To Even Start? Fret Not! Learning It Is A Cakewalk, Only If You Have The Right Guidance.

Get My Free Ebook