Procter and Gamble (PG) paid an annual dividend of $ 1.71 in 2009. You expect PG to increase its dividends by 7.5 % per year for the next five years (through 2014), and thereafter by 2.6 % per year. If the appropriate equity cost of capital for Procter and Gamble is 7.2 % per year, use the dividend-discount model to estimate its value per share at the end of 2009.
Dividend | |||||
2010 | 1.71+7.50% | 1.84 | |||
2011 | 1.84+7.50% | 1.98 | |||
2012 | 1.98+7.5% | 2.12 | |||
2013 | 2.12+7.50% | 2.28 | |||
2014 | 2.28+7.50% | 2.45 | |||
2015 | 2.45+2.6% | 2.52 | |||
Horizon value in 2014 = 2.52 / (7.2-2.60) % = 54.78 | |||||
Stock price: | |||||
Year | Cashflows | PVF at 7.2% | Present value | ||
2010 | 1.84 | 0.932836 | 1.716418 | ||
2011 | 1.98 | 0.870183 | 1.722962 | ||
2012 | 2.12 | 0.811738 | 1.720884 | ||
2013 | 2.28 | 0.757218 | 1.726457 | ||
2014 | 2.45 | 0.70636 | 1.730582 | ||
2014 | 54.78 | 0.658918 | 36.09552 | ||
Stock price: | 44.71 | ||||
Get Answers For Free
Most questions answered within 1 hours.