DDM - Variable Growth Initial Growth Rate (%): Stable Growth Rate (%): Cost of Equity (%): Next Year Dividend (Div₁): Calculate Initial Growth (%) Stable Growth (%) Cost of Equity (%) Dividend₁ Run Simulation