year

interim (%)final(%) total(%) face valuedividend in r

2001
50
150
200
5
10
2002
150
250
400
20
2003
250
290
540
27
2004
290
2300
2590
129.5
2005
100
130
230
11.5
2006
130
770
900
45
2007
100
130
230
11.5
2008
120
545
665
33.25
2009
200
270
470
23.5
2010
200
300
500
25
2011
800
400
1200
60
2012
300
640
940
47
2013
300
540
840
42
2014
400
860
1260
63
2015
600
890
1490
74.5
2016
200
285
485
24.25

growth rate
0.0608340464

year
dividend each year
required rate of retugrowth rate
2017
25.7252256253
12.395000000% 6.083404640%
2018
27.2901951947
2019
28.9503681955
2020
30.7115362376
2021
32.5798432582
2022
34.5618069547
2023
36.6643415228
2024
38.8947817763
2025
41.2609087357
2026
43.7709767723
2027
46.4337424044
2028
49.2584948444
2029
52.2550884055
2030
55.4339768783
2031
58.80625
2032
62.3836721413
2033
66.178723347
2034
70.204642874
2035
74.4754753762
2036
79.0061199011
2037
83.8123818653
2038
88.9110281927
2039
94.3198458075
2040
100.057703684
2041
106.1446186729
2042
112.6018253306
2043
119.4518499977
2044
126.7185893833
2045
134.4273939299
2046
142.60515625
2047
151.2804049425
2048
160.4834041166
2049
170.2462589694
2050
180.6030277874
2051
191.5898407602
2052
203.2450260233
2053
215.6092433674
2054
228.7256260832
2055
242.6399314338
2056
257.4007002817
2057
273.0594264266
2058
289.6707362445
2059
307.2925792546
2060
325.98643028

2061
2062
2063
2064
2065
2066
2067
2068
2069
2070
2071
2072
2073
2074
2075
2076
2077
2078
2079
2080
2081
2082
2083
2084
2085
2086
2087
2088
2089
2090
2091
2092
2093
2094
2095
2096
2097
2098
2099
2100
2101
2102
2103
2104
2105

345.8175039063
366.8549819856
389.1722549827
412.8471780008
437.9623423844
464.6053638435
492.8691881064
522.852415166
554.6596432518
588.4018337269
624.1966981831
662.1691090845
702.4515353928
745.1845046923
790.5170934291
838.6074469727
889.6233313152
943.742718333
1001.154406652
1062.0586802823
1126.6680073206
1195.207781158
1267.9171067775
1345.0496348855
1426.8744467877
1513.6769930939
1605.76008953
1703.4449733276
1807.0724238789
1917.0039515656
2033.6230589087
2157.3365784393
2288.5760919576
2427.7994361312
2575.4922996844
2732.1699177524
2898.3788693082
3074.6989839353
3261.7453645974
3460.1705334601
3670.6667082528
3893.9682171103
4130.8540603194
4382.1506279063
4648.7345825466

2106
2107
2108
2109
2110
2111
2112
2113
2114
2115
2116

4931.5359178536
5231.5412027153
5549.7970229973
5887.4136326181
6245.5688267348
6625.5120505496
7028.5687580723
7456.1450360432
7909.7325091487
8390.9135436407
8901.3667675129
9442.8729264924
10017.3210962745
10626.7152726728
11273.1813626755
11958.9746007949
12686.4874165846
13458.2577807683
14276.9780590988
15145.5044048318
16066.8667225828
17044.2792383253
18081.1517124047
19181.1013346857
20347.9653433287
21585.8144112188
22898.9668467441
24292.0036584656
25769.7845362315
27337.464804488
29000.5134069277
30764.7319852176
32636.2751183632
34621.6717933146
36727.8481817171
38962.1518022633
41332.3771529389
43846.7929025815
46514.1707366128
49343.8159575722
52345.5999472057
55529.9946033545
58908.108871779
62491.7275003614
66293.3521508834

70326.2450117997
74604.4750641528
79142.9671620308
83957.5540987879
89065.031840664
94483.2181204886
100231.014595877
106328.47278876
112796.864036286
119658.753697113
126938.079871974
134660.236913135
142852.164014064
151542.439188376
160761.378965892
170541.144153614

no of periodintrinsic value
market premium
1
$407.52
7.50%
2
$407.59 risk free rate
3
7.22%
4
beta
5
0.69
6
7
8 so given the intrinsic value I would not buy the share as of now a
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44

45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150

price of stock
1038.1

he share as of now as it is lower then the share price.