A fast-growing firm recently paid a dividend of $0.20 per share. The dividend is expected to increase at a 20 percent rate for the next four years. Afterwards, a more stable 10 percent growth rate can be assumed. If an 11.5 percent discount rate is appropriate for this stock, what is its value? (Do not round intermediate calculations. Round your final answer to 2 decimal places.) Stock value $
Year |
Particulars |
Cash flow |
Present value factor @ 11.5% |
Present value of cash flows |
||
1 |
Dividend per share |
0.24 |
0.20*120% |
0.8969 |
0.22 |
|
2 |
Dividend per share |
0.288 |
0.24*120% |
0.8044 |
0.23 |
|
3 |
Dividend per share |
0.3456 |
0.288*120% |
0.7214 |
0.25 |
|
4 |
Dividend per share |
0.41472 |
0.3456*120% |
0.6470 |
0.27 |
|
4 |
Price |
30.4128 |
Refer working note given below |
0.6470 |
19.68 |
|
Stock Value |
$ 20.65 |
Working note:
Price at year 4 = Dividend of year 4 *(1+growth rate)/Discount rate – growth rate
Price at year 4 = 0.41472 * (1+0.10)/0.115-0.10) = 0.456192/0.015 = 30.4128
Stock value = $ 20.65
Get Answers For Free
Most questions answered within 1 hours.