Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet in image. Treat each scenario independently.   a. The terminal growth rate will be 9.70%. (Round your answer to 2 decimal places.)   b. GE’s actual beta is 1.08. (Round your answer to 2 decimal places.)   c. The market risk premium is 9.80%. (Round your answer to 2 decimal places.)

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Calculate the intrinsic value of GE in each of the following scenarios by using the three-stage growth model of Spreadsheet in image. Treat each scenario independently.

 

a. The terminal growth rate will be 9.70%. (Round your answer to 2 decimal places.)

 

b. GE’s actual beta is 1.08. (Round your answer to 2 decimal places.)

 


c. The market risk premium is 9.80%. (Round your answer to 2 decimal places.)

 

 

B
1 Inputs for GE
Dividend Div growth Term value Investor CF
Year
2 beta
1.1
2017
1.04
1.04
3 mkt_prem
1.23
0.08
2018
1.23
4 rf
0.025
2019
1.41
1.41
5 k_equity
6 term_gwth
0.1130
2020
1.60
1.60
0.060
2021
1.85
0.1544
1.85
2022
2.11
0.1450
2.11
8.
2023
2.40
0.1355
2.40
9.
2024
2.70
0.1261
2.70
10
2025
3.02
0.1166
3.02
11
2026
3.34
0.1072
3.34
12 Value line
2027
3.67
0.0978
3.67
13 forecasts of
2028
3.99
0.0883
3.99
14 annual dividends
2029
4.31
0.0789
4.31
15
2030
4.61
0.0694
4.61
16
2031
4.89
0.0600
4.89
17 Transitional period
2032
5.18
0.0600
103.57
108.75
18 with slowing dividend
19 growth
35.70 = PV of CF
Beginning of constant
E17 * (1+ F17)/(B5 - F17)
20
|growth period
NPV(B5,H2:H17)
21
22
Transcribed Image Text:B 1 Inputs for GE Dividend Div growth Term value Investor CF Year 2 beta 1.1 2017 1.04 1.04 3 mkt_prem 1.23 0.08 2018 1.23 4 rf 0.025 2019 1.41 1.41 5 k_equity 6 term_gwth 0.1130 2020 1.60 1.60 0.060 2021 1.85 0.1544 1.85 2022 2.11 0.1450 2.11 8. 2023 2.40 0.1355 2.40 9. 2024 2.70 0.1261 2.70 10 2025 3.02 0.1166 3.02 11 2026 3.34 0.1072 3.34 12 Value line 2027 3.67 0.0978 3.67 13 forecasts of 2028 3.99 0.0883 3.99 14 annual dividends 2029 4.31 0.0789 4.31 15 2030 4.61 0.0694 4.61 16 2031 4.89 0.0600 4.89 17 Transitional period 2032 5.18 0.0600 103.57 108.75 18 with slowing dividend 19 growth 35.70 = PV of CF Beginning of constant E17 * (1+ F17)/(B5 - F17) 20 |growth period NPV(B5,H2:H17) 21 22
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 7 images

Blurred answer
Knowledge Booster
Optimal Portfolio
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education