What is the value of a stock that has a $1 dividend in Year 1, grows for two more years at 20%, and then grows forever at -2%? The cost of equity capital is 10%.
10.0000% | ||
Cash flows | Year | Discounted CF |
- | 0 | 0.00 |
1.00 | 1 | 0.91 |
1.20 | 2 | 0.99 |
1.44 | 3 | 1.08 |
11.76 | 3 | 8.84 |
Discounted cash flows = cash flow/(1+ rate)^n
terminal value = 1.44*0.98/0.12
value of stock = 11.82
Get Answers For Free
Most questions answered within 1 hours.