The value of stock is the present value of the expected cash flows discounted at required rate of return.
Year | Dividend | PVF@9% | Present Value (Cashflow*PVF) |
1 | 5 | 0.917 | 4.59 |
2 | 5 | 0.842 | 4.21 |
3 | 5 | 0.772 | 3.86 |
4 | 5 | 0.708 | 3.54 |
5 | 5 | 0.650 | 3.25 |
6 | 27 | 0.596 | 16.10 |
Current share price = Cashflow*PVF
= 4.59+4.21+3.86+3.54+3.25+16.1
= $35.55
You can use the equation (1-(1+r)^-n)/r to find PVF using calculator
Formula to calculate PV in excel is as follows "=PV(interest rate,Year,0,cashflow)"
Get Answers For Free
Most questions answered within 1 hours.