Question

The risk-free rate is 2.69% and the market risk premium is 8.23%. A stock with a β of 1.29 just paid a dividend of $2.04. The dividend is expected to grow at 24.18% for three years and then grow at 4.18% forever. What is the value of the stock?

Answer #1

Calculation of required rate of return (Ke ):

Risk free rate (Rf) = 2.69%

Risk premium(Rm-Rf) = 8.23%

Beta = 1.29

Ke = Rf+Beta*Risk premium

=2.69%+1.29*8.23%

=2.69%+10.62%

=13.31%

D1 = D0*(1+growth rate) = 2.04*1.2418=2.533

D2 = D1*(1+growth rate) = 2.533*1.2418= 3.145

D3 = D2*(1+growth rate) = 3.145*1.2418= 3.906

D4 = D3*(1+growth rate) = 3.906*1.0418 = 4.069 (from 4th year growth rate changes to 4.18%)

P3 = D4/ke-g

= 4.069/13.31%-4.18%

=4.069/9.13%

=44.57

Calculation of Value of the stock:

Particulars | Cash flows (1) | Discounting factor @13.31% (2) | Discounted Cash flows (3) (1*2) |

D1 | 2.533 | 1/1.1331=0.8825 | 2.235 |

D2 | 3.145 | 1/1.1331*1/1.1331= 0.7788 | 2.449 |

D3 | 3.906 | 1/1.1331*1/1.1331*1/1.1331= 0.6873 | 2.684 |

P3 | 44.57 | 1/1.1331*1/1.1331*1/1.1331=0.6873 | 30.633 |

Value of the stock | 38.001 |

Value of the stock = 38.001

Part 1: The risk-free rate is 3.53% and the market risk premium
is 6.15%. A stock with a β of 0.88 just paid a dividend of $2.36.
The dividend is expected to grow at 21.73% for three years and then
grow at 4.48% forever. What is the value of the stock?
Part 2: The risk-free rate is 3.35% and the market risk premium
is 9.06%. A stock with a β of 0.98 just paid a dividend of $2.28.
The dividend...

The risk-free rate is 2.59% and the market risk premium is
8.75%. A stock with a β of 1.32 just paid a dividend of $2.52. The
dividend is expected to grow at 21.52% for three years and then
grow at 3.06% forever. What is the value of the stock?

The risk-free rate is 3.26% and the market risk premium is
5.26%. A stock with a β of 1.69 just paid a dividend of $1.09. The
dividend is expected to grow at 22.69% for three years and then
grow at 4.62% forever. What is the value of the stock?

The risk-free rate is 3.32% and the market risk premium is
7.42%. A stock with a β of 1.18 just paid a dividend of $2.18. The
dividend is expected to grow at 20.43% for three years and then
grow at 4.99% forever. What is the value of the stock?

The risk-free rate is 3.67% and the market risk premium is
5.74%. A stock with a β of 1.37 just paid a dividend of $2.57. The
dividend is expected to grow at 22.77% for three years and then
grow at 3.34% forever. What is the value of the stock?

The risk-free rate is 2.29% and the market risk premium is
6.94%. A stock with a β of 1.50 just paid a dividend of $2.65. The
dividend is expected to grow at 23.33% for three years and then
grow at 4.25% forever. What is the value of the stock?

The risk-free rate is 2.54% and the market risk premium is
9.01%. A stock with a β of 1.27 just paid a dividend of $1.90. The
dividend is expected to grow at 20.78% for three years and then
grow at 3.42% forever. What is the value of the stock?

The risk-free rate is 3.59% and the market risk premium is
6.91%. A stock with a β of 0.93 just paid a dividend of $1.71. The
dividend is expected to grow at 21.46% for three years and then
grow at 4.38% forever. What is the value of the stock?

The risk-free rate is 1.71% and the market risk premium is
6.24%. A stock with a β of 1.34 just paid a dividend of $1.37. The
dividend is expected to grow at 21.31% for three years and then
grow at 4.22% forever. What is the value of the stock?

The risk-free rate is 1.15% and the market risk premium is
6.74%. A stock with a β of 1.31 just paid a dividend of $1.40. The
dividend is expected to grow at 22.68% for three years and then
grow at 4.35% forever. What is the value of the stock?

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 56 seconds ago

asked 1 minute ago

asked 6 minutes ago

asked 6 minutes ago

asked 9 minutes ago

asked 14 minutes ago

asked 14 minutes ago

asked 14 minutes ago

asked 20 minutes ago

asked 20 minutes ago

asked 34 minutes ago

asked 35 minutes ago