Question

XYZ Pharmaceutical, Inc. just got FDA approval for their new drug, Viagrina. The company has never...

XYZ Pharmaceutical, Inc. just got FDA approval for their new drug, Viagrina. The company has never paid a dividend, but they expect to pay one for the first time by the end of the year. The expected dividend is $3.00 per share and the company expects that dividend to increase at a rate of 20% for five years. After that, XYZ expects to see its dividend growth limited by the growth rate the US economy, which on average is 4.5% per year. If the required rate of return for other startup pharmaceutical companies like XYZ is 11%, what should be the fair price of XYZ’s stock today?

Homework Answers

Answer #1

XYZ's stock price would be composed of two parts. The first part will be the summed present value of the supernormally growing dividends at 20 % per annum for five years. The second part will be the present value of the terminal value of the perpetually growing dividends beginning from the end of year 6.

Year 1 Dividend = D1 = $ 3

D2 = D1 x 1.2 = $ 3.6, D3 = D2 x 1.2 = $ 4.32, D4 = D3 x 1.2 = $ 5.184, D5 = D4 x 1.2 = $ 6.2208 and D6 = 6.2208 x 1.045 = $ 6.500736

Discount Rate = 11 %

Terminal Value of Perpetual Dividends at end of Year 5 = 6.500736 / (0.11 - 0.045) = $ 100.011

PV of TV of Perpetual Dividends at present = P1 = 100.011 / (1.11)^(5) = $ 59.35

Present Value of supernormally growing dividends = P2 = 3 /1.1 + 3.6 / (1.1)^(2) + 4.32 / (1.1)^(3) + 5.184 / (1.1)^(4) + 6.2208 / (1.1)^(5) = $ 16.35

Fair Price of Stock = P1 + P2 = 59.35 +16.35 = $ 75.7

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
You work for a pharmaceutical company that has developed a new drug. The patent on the...
You work for a pharmaceutical company that has developed a new drug. The patent on the drug will last 17 years. You expect that the​ drug's profits will be $ 5 million in its first year and that this amount will grow at a rate of 5 % per year for the next 17 years. Once the patent​ expires, other pharmaceutical companies will be able to produce the same drug and competition will likely drive profits to zero. What is...
You work for a pharmaceutical company that has developed a new drug. The patent on the...
You work for a pharmaceutical company that has developed a new drug. The patent on the drug will last 1717 years. You expect that the​ drug's profits will be $ 4$4 million in its first year and that this amount will grow at a rate of 5 %5% per year for the next 1717 years. Once the patent​ expires, other pharmaceutical companies will be able to produce the same drug and competition will likely drive profits to zero. What is...
2) You work for a pharmaceutical company that has developed a new drug. The patent on...
2) You work for a pharmaceutical company that has developed a new drug. The patent on the drug will last 17 years. You expect that the​ drug's profits will be $4 million in its first year and that this amount will grow at a rate of 6% per year for the next 17 years. Once the patent​ expires, other pharmaceutical companies will be able to produce the same drug and competition will likely drive profits to zero. What is the...
1.A pharmaceutical company has already spent 1 million dollars in research for a new drug and...
1.A pharmaceutical company has already spent 1 million dollars in research for a new drug and now has to make a decision. The company can either terminate the research program or it can move to the development phase. If the company moves to the development phase, it has to invest another 1 million dollars today to start producing and selling the new drug. However, once the company begins producing and selling the new drug, it expects to make 150,000 dollars...
The Modern Company Limited has just paid a dividend of $1.40 per share. The company is...
The Modern Company Limited has just paid a dividend of $1.40 per share. The company is expanding very fast and is expected to grow at a rate of 25% for the next two years. After year two, the dividend is expected to settle to a constant growth rate of 2% annually into the indefinite future. What is the fair value for one share of the Modern Company stock if the market required rate of return is 12%?
A dividend of £800,000 has just been paid. The company expects that this dividend will increase...
A dividend of £800,000 has just been paid. The company expects that this dividend will increase to £850,000 next year and continue to grow at this rate for the following four years (years 2-5). In year 6, it is expected that the growth rate will fall to 4% because of company investment plans. Cowtop Farm has 1.5 million £1 authorised shares of which 1 million have been issued. Shareholders expect a return of 12% on their investment. Q: Calculate the...
HEALTHY OPTIONS INC. Healthy Options is a Pharmaceutical Company which is considering investing in a new...
HEALTHY OPTIONS INC. Healthy Options is a Pharmaceutical Company which is considering investing in a new production line of portable electrocardiogram (ECG) machines for its clients who suffer from cardiovascular diseases. The company has to invest in equipment which costs $2,500,000 and falls within a MARCS depreciation of 5 years, and is expected to have a scrap value of $200,000 at the end of the project. Other than the equipment, the company needs to increase its cash and cash equivalents...
QUESTION 1: XYZ Inc. has 10 million shares of common stock outstanding. The current share price...
QUESTION 1: XYZ Inc. has 10 million shares of common stock outstanding. The current share price is $20 per share. The most recent dividend was $1 and the dividend growth rate is 4%. XYZ also has a bond issue outstanding, which is maturing in 15 years, has a face value of $100 million, 7% coupon payable annually, and sells for 83.8786% of the face value. XYZ also has 2,000,000 preferred shares outstanding, which are currently selling for $40 per share...
Pfizer was established in 1849 in Brooklyn, New York by cousins Charles Pfizer and Charles Erhart...
Pfizer was established in 1849 in Brooklyn, New York by cousins Charles Pfizer and Charles Erhart with a loan of $2,500 from Pfizer’s father.2 Today, 167 years later, Pfizer Inc. has international revenues of $49 billion, which makes it the second-largest pharmaceutical manufacturer in the world.3 Despite Pfizer’s success, the company has faced many challenges over the last few decades. The pharmaceutical industry is heavily influenced by legal, political, and technological forces, and all indications are that the industry will...
Pittman Company is a small but growing manufacturer of telecommunications equipment. The company has no sales...
Pittman Company is a small but growing manufacturer of telecommunications equipment. The company has no sales force of its own; rather, it relies completely on independent sales agents to market its products. These agents are paid a sales commission of 16% for all items sold. Barbara Cheney, Pittman’s controller, has just prepared the company’s budgeted income statement for next year. The statement follows: Pittman Company Budgeted Income Statement For the Year Ended December 31 Sales $ 16,300,000 Manufacturing expenses: Variable...