-
Say I buy at todays price of $3.61. I can therefore expect a return of 5.4% p/a if the EPS grows at 15% and I sell it for a P/E of 25 after 7 years.
|
|
|
|
|
|
25 |
|
|
|
1.054 |
|
|
|
|
|
|
|
|
1.15 |
|
|
|
|
|
|
|
year |
eps |
div |
price+div |
price |
sum div |
compounding |
|
0 |
7.34 |
2.50 |
186.00 |
183.50 |
2.50 |
361.00 |
FALSE |
49.18 |
1 |
8.44 |
2.87 |
216.39 |
211.03 |
5.37 |
380.49 |
FALSE |
|
2 |
9.71 |
3.30 |
251.34 |
242.68 |
8.67 |
401.04 |
FALSE |
|
3 |
11.16 |
3.80 |
291.54 |
279.08 |
12.46 |
422.70 |
FALSE |
|
4 |
12.84 |
4.36 |
337.77 |
320.94 |
16.83 |
445.52 |
FALSE |
|
5 |
14.76 |
5.02 |
390.93 |
369.08 |
21.85 |
469.58 |
FALSE |
|
6 |
16.98 |
5.77 |
452.06 |
424.45 |
27.62 |
494.94 |
FALSE |
|
7 |
19.52 |
6.64 |
522.37 |
488.11 |
34.26 |
521.66 |
1 |
|
8 |
22.45 |
7.63 |
603.22 |
561.33 |
41.89 |
549.83 |
1 |
|
9 |
25.82 |
8.78 |
696.20 |
645.53 |
50.67 |
579.53 |
1 |
|
10 |
29.69 |
10.10 |
803.13 |
742.36 |
60.77 |
610.82 |
1 |
|
|
|
|
|
|
|
|
|
|
|
Buy below |
|
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
00.00 PE |
|
|
|
|
|
|
|
Posting Permissions
- You may not post new threads
- You may not post replies
- You may not post attachments
- You may not edit your posts
-
Forum Rules
|
|
Bookmarks