In: Accounting
PLEASE SEND ME THE ANSWER ASAP with 30 min if possibale
Q1: Sam Inc.
Sam Inc., is a rapidly growing manufacturing company involved in selling personal computers (PCs), servers, data storage devices, network switches, and software. The most recent annual (2018) dividend payment of Sam was $2.50 per share. The firm’s financial manager expects that these dividends will increase at 8% annual rate over the next three initial growth periods (IGP). At the end of three years (IGP), the firm’s is expected to result in a slowing of the dividend growth rate to 4% per year for the foreseeable future. Assume that the appropriate discount rate is 10%
Required:
| 1.Stocks are said to be under-valued when their market price is less than the intrinsic value or book value.Investors who look for value investing, buy stocks at these cheap prices, with a hope to profit huge, by selling it at good prices later. They know that the stock only appears to be under-valued and will pick up. |
| Stocks are said to be over-valued when it is trading at a higher price , in the market place, than the intrinsic value or book value.Invetsors who look for growth opportunities , sometimes, buy stocks selling at these prices , unmindful of intrinsic value calculations, confident about its growth opportunities. Most often ,the investors sell the over-valued stocks , fearing it may fall down after a period of boom. |
| Correctly priced stocks almost match the intrinsic value or book value & investors tend to hold them |
| 2.Estimate of the value of Sam’s shares using variable (two-stage) growth model. | ||||
| Year | 0 | 1 | 2 | 3 |
| 1.Dividend cash flows(2.5*1.08^1 from yr.1 & so on) | 2.5 | 2.7 | 2.916 | 3.14928 |
| 2.Terminal Value(P3) | ||||
| (3.14928*1.04)/(10%-4%) | 54.58752 | |||
| 3.Total CFs(1+2) | 2.7 | 2.916 | 57.7368 | |
| 4.PV F at 10%(1/1.10^Yr.n) | 0.90909 | 0.82645 | 0.75131 | |
| 5.PV at 10%(3*4) | 2.45455 | 2.40992 | 43.37851 | |
| 6.NPV/Value per share(sum of row 5) | 48.24298 | |||
| Value per share= | 48.24 | (ANSWER) |
| 3.Limitations and assumptions that you made in your calculations |
| a. Main limitation is that this company pays dividends(increasing annually ) & only then, this model can be used. |
| b. Even though the year 0 dividend is known as $ 2.50 , the next dividend cash flows are all assumed to grow linearly at 8% for the initial growth. |
| c. We have assumed that the initial growth period is going to last for 3 years--whether it will be more or less, is only a reasonable guess. |
| d. Similarly, the long-term growth rate as well as the required return, used to discount the dividendcash flows. |
| e. We have ignored the effects of share buybacks , on per share dividends . |