In: Finance
| Year 0 | Year 1 | Year 2 | Year 3 | |
| Dividends | 3.00 | 2.20 | 2.40 | |
| Share Price | 20.45 | |||
| Total | - | 3.00 | 2.20 | 22.85 | 
| Discount Factor | 1.0000 | 0.9091 | 0.8264 | 0.7513 | 
| Discounted Flows | - | 2.73 | 1.82 | 17.17 | 
| Present Value | 21.71 | 
The Discounting factor is computed based on the formula: For year 0, the discounting factor is 1; For Year 1, it is computed as = Year 0 factor /(1+discounting factor%) ; Year 2 = Year 1 factor/(1+discounting factor %) and so on;
Discounted Flows = Normal Flows * Discounted Factor
Present Value = Total of all the Discounted Flows