H-Model Calculator Strictly Confidential
Table of Contents
H-Model Calculator
© 2015 to 2023 CFI Education Inc.
This Excel model is for educational purposes only and should not be used for any other reason. All content is Copyright material of CFI Education Inc.
All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
under international copyright and trademark laws. No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any
form by any means, including photocopying, recording, or other electronic or mechanical methods, without prior written permission of the publisher,
except in the case of certain noncommercial uses permitted by copyright law.
[Link]
Assumptions
Most Recent Dividend Payment ($) $3.00
Initial Growth Rate 10.00%
Terminal Growth Rate 2.00% $50.00
Discount Rate 11.00% 12.0%
Time Until Stable Growth Rate (Years) 12 11.5%
Discount Rate 11.0%
H-Model Calculation 10.5%
Terminal Growth Rate Component $34.00 10.0%
High Growth Rate Component $16.00
Stock Valuation $50.00
Growth Rate under H-Model
12%
10%
8%
6%
4%
2%
0%
0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
High Growth Rate Period Terminal Growth Rate Period
Terminal
Growth
Rate
Period
#NAME? 2%
#NAME? 2%
Terminal Growth Rate #NAME? 2%
1.0% 1.5% 2.0% 2.5% 3.0% #NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
#NAME? 2%
24 26 28 30
#NAME? 2%
od #NAME? 2%
#NAME? 2%
#NAME? 2%
High Growth
Rate Period
10.0%
9.3%
8.7%
8.0%
7.3%
6.7%
6.0%
5.3%
4.7%
4.0%
3.3%
2.7%
2.0%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
