Calculated as:
Afford. Dividend (v5400.00) + Perp. Afford. Dividend (v5410.00)
Long-Term Cost of Equity (v5305.00)
Present Value of Equity Residual Value (v5520.00)
The Present Value of Equity Residual Value (v5520.00) is calculated by discounting the Future Value of Equity Residual Value (v5510) by the Discount Factor (Ke) (v5300.01).