In: Finance
Sally Johnson, an analyst covering telecom stocks, is attempting to estimate the intrinsic value of Windstream (WIN) using the dividend discount model. She collects the following relevant data: The most recent annual dividend per share was $2.5 The applicable discount rate is 8.7% Johnson values the stock using a three-stage DDM, assuming growth rates of 11% for years 1-3, then 6.7% for years 4 and 5, and then 4.1% starting in year 6 into perpetuity. Based on Johnson's assumptions, what is the per-share value of WIN stock?
NO EXCEL FUNCTION IS USED. ALL FORMULAS ARE PROVIDED. PV FACTOR CALCULATION IS ALSO PROVIDED