Dividend Growth Model | ||
Particulars | Shell Global | BG Group |
Dividend Payout Previous Year (D0) | 0.79 | 0.33 |
Dividend Payout Current Year (D1) | 6.27 | 0.42 |
Cost of Capital (k) | 8.50% | 2.49% |
Expected Growth Rate (g) | 4% | 7.90% |
Price Current Year (P1) | 69.56 | 85.83 |
Price Previous Year (P0) | 72.83 | 98.55 |
D1/(k − g) |
|
|
Intrinsic Value (V) | 69.8887568 | 84.154552 |
(D1 + P1)/(1 + k) |
|
|