equity valuation using the residual income, free cash flow and dividend discount models. exhibit 13.7 presents selected hypothetical data from projected financial statements for steak ‘n Shake for year +1 to year+11. the amounts for +11 reflects a long-term growth assumption of 3%. the cost of equity capital is 9.34%. assume net income and comprehensive income will be identical.