In: Finance
| 
 CONSTANT GROWTH Your broker offers to sell you some shares of Bahnsen & Co. common stock that paid a dividend of $2.00 yesterday. Bahnsen's dividend is expected to grow at 6% per year for the next 3 years. If you buy the stock, you plan to hold it for 3 years and then sell it. The appropriate discount rate is 12%. 
  | 
| Year | Dividend | Growth rate 6% | Dividend | Discounting factor @12% | Present value of dividends | |
| 0 | D0 | 2.000 | 1 | |||
| 1 | D1 | 0.06 | 2.12 | 0.8929 | 1.89 | |
| 2 | D2 | 0.06 | 2.25 | 0.7972 | 1.79 | |
| 3 | D3 | 0.06 | 2.38 | 0.7118 | 1.70 | |
| 5.38 | ||||||
| a | D1 | $ 2.12 | ||||
| D2 | $ 2.25 | |||||
| D3 | $ 2.38 | |||||
| b | D1 | $ 1.89 | ||||
| D2 | $ 1.79 | |||||
| D3 | $ 1.70 | |||||
| PV of dividends | $ 5.38 | |||||
| c | P3 | 42.08 | Must be discounted to Present value 3 years 0.7118 | |||
| =42.08*.7118 | ||||||
| PV of expected future stock | $ 29.95 | |||||
| d | Estimated Value of Share= 5.38+29.95 | $ 35.33 |