SLIDE 7 7
Javier Estrada IESE Business School Barcelona Spain ADFIN Winter/2014
USA ($) – 2014‐2023
1900‐2009
Growth earnings 4.5% Average P/E 15.8
Jan/1/14
D/P 1.9% P/E 18.9 Growth earnings 4.5% ΔP/E (MR) −1.8% ΔP/E (RW) 0.0%
Assumptions
R1
MR 1.9%+4.5%−1.8% = 4.6%
R1
RW 1.9%+4.5%+0.0% = 6.4%
Historical (1900‐2009): 9.4%
5.5%
Javier Estrada IESE Business School Barcelona Spain ADFIN Winter/2014
USA ($) – 2014‐2023
Jan/1/14
D/P 1.9% P/E 18.9
1900‐2009
Growth E 4.5% Avg P/E 15.8 Avg D/P 4.2%
Next 10 Years
Growth E 4.5% Δ(P/E) −1.8% or 0.0%
R1
MR = 4.6%
Don’t like it? Make your case … g1
E =
? Δ(P/E)1 =? D0/P0 = 1.9%
R1 = 1.9% + ? + ? =?
Is it reasonable? R1
RW = 6.4%
5.5%
Go