Gordon Growth Modelor Dividend Discount Model (DDM)Beta

Input

EPS
Payout ratio
Risk-free rate
Beta
Risk premium
Expected growth rate

Output

Cost of Equity12.23%
Valuation$46.45
Valuation$50$100$150$200Expected growth11.00%10.00%9.00%8.00%7.00%6.00%5.00%4.00%3.00%2.00%1.00%