H-Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRST
1
2
H-Model Valuation Just DividendsH-Model Valuation Including Buybacks
3
CompanyCoca-ColaCompanyCoca-Cola
4
Current Annual Dividend Per Share1.02Current Payout Per Share1.6407
5
Years of Extraordinary Growth30Years of Extraordinary Growth30
6
Cost of Equity10%Cost of Equity10%
7
Stable Growth Rate2%Stable Growth Rate2%
8
Initial High Growth Rate10%Initial High Growth Rate7%
9
10
Fair Value Estimate$28.31Fair Value Estimate$36.30
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
Loading...