In: Finance
Suppose a firm will pay a $2 dividend next year and expects to increase dividends by 20%, 15%, and 10% over the following three years. After that, dividends will increase at a rate of 5% per year indefinitely. If the required return is 17%, what is the price of the stock today?
Group of answer choices
$19.21
$21.50
$18.80
$22.14
$20.98
Sol:
Dividend at year 1 (D1) = 2
Dividend at year 2 (D2) = 2 (1 + 20%) = 2.40
Dividend at year 3 (D3)= 2.40 (1 + 15%) = 2.76
Dividend at year 4 (D4) = 2.76 (1 + 10%) = 3.036
Dividend growth rate (G) = 5%
Required rate of return (Re) = 17%
Market price at end of year 3 = D4 / (Re -G)
Market price at end of year 3 = 3.036 / (17% -5%)
Market price at end of year 3 = 3.036 / (0.17 - 0.05)
Market price at end of year 3 = 3.036 / 0.12 = $25.3
Price of the stock today = 2 / (1 + 17%)1 + 2.40 / (1 + 17%)2 + 2.76 / (1 + 17%)3 + 25.30 / (1 + 17%)3
Price of the stock today = 2 / (1 + 0.17)1 + 2.40 / (1 + 0.17)2 + 2.76 / (1 + 0.17)3 + 25.30 / (1 + 0.17)3
Price of the stock today = 2 / (1.17)1 + 2.40 / (1.17)2 + 2.76 / (1.17)3 + 25.30 / (1.17)3
Price of the stock today = 1.7094 + 1.7532 + 1.7233 + 15.7966
Price of the stock today = $20.98
Therefore price of the stock today is $20.98