Nachman Industries just paid a dividend of D0 = $2.50. Analysts expect the company's dividend to grow by 30% this year, by 10% in Year 2, and at a constant rate of 5% in Year 3 and thereafter. The required return on this low-risk stock is 9.00%. What is the best estimate of the stock’s current market value? Do not round intermediate calculations.
Please show work
D0 = 2.5
D1 = 2.5 * 1.3 = 3.25
D2 = 3.25 * 1.1 = 3.575
D3 = 3.575 * 1.05 = 3.75375
Present Value of all the dividend from year 3 onwards at Year 2 (P2) = D3 / Ke - g
PV at Year 2 (P2) = 3.75375 / 0.09 - 0.05
PV at Year 2 (P2) = 93.84375
Year | Particulars | Cash Flow | Present Value factor @9% | Present Value |
1 | Dividend | 3.25 | 0.917 | 2.98 |
2 | Dividend | 3.58 | 0.842 | 3.01 |
2 | P2 | 93.84 | 0.842 | 78.99 |
Current Market Price | 84.98 |
Current Market price of the stock = 84.98
Get Answers For Free
Most questions answered within 1 hours.