Last Year's Dividend (Do) $2.80
Growth rate for year 1 (g1) 25%
Growth rate for year 2 (g2) 18%
Constant growth rate year 3 on (g3) 8%
Required Rate of Return 13%
Dividend in Year 1 (D1) =
Dividend in Year 2 (D2) =
Dividend in Year 3 (D3) =
Price in Period 2 =
Discount back to today
CF0 =
CF1 =
CF2 =
I/YR =
Current Estimated Value (Po) =
If the stock was currently selling for $50, would you buy it yes or no?