Use the CAPM to calculate the Expect Rate of Return = “r”
Based on the assumptions that:
Risk Free Rate = 3.50% Rf
Market Return = 12.00% Rm
We found the Beta of AB 217 Corp = 0.85
CAPM = Rf + Beta(RM – Rf) r = Question 1
This will be the “r” value that is used in the CGM.
Estimate the value of “g” … the constant growth rate ..
Calculate the Dividend Growth Rate of AB 217 for Constant Growth Model (CGM)
We use actuall AB 217 history
PV ($1.20) Dividend paid 6 years ago. Negative so Excel can do the math
FV $1.55 Dividend paid this year = Do)
Rate This will be the Dividend Growth Rate … = g Question 2
Constant Growth Model
Estimate the value of AB 217 stock using the CGM
D1 = Question 3
Po = #DIV/0! Question 4
1. CAPM = r = Rf + Beta(Rm-Rf) = 0.035 + 0.85(0.12-0.035) = …
The expected rate of return and constant growth models are examined. The risk free rate are provided.