In: Finance
If 1) the expected return for Litchfield Design stock is 19.65 percent; 2) the dividend is expected to be 2.34 dollars in 2 year(s), 5.7 dollars in 4 years, and 9.33 dollars in 7 years; and 3) after the dividend is paid in 7 years, the dividend is expected to grow by 2.44 percent per year forever, then what is the current price of the stock? If no expected dividend is mentioned for a given year, assume the expected dividend is $0 for that year.
Calculation of current price: | |||
year | Cashflows | PVF @19.65% | Present value |
1 | - | 0.836 | - |
2 | 2.34 | 0.699 | 1.63 |
3 | - | 0.584 | - |
4 | 5.70 | 0.488 | 2.78 |
5 | - | 0.408 | - |
6 | - | 0.341 | - |
7 | 9.33 | 0.285 | 2.66 |
7 | 55.54 | 0.285 | 15.83 |
Total | 22.90 | ||
Current price is $22.90 | |||
Working: | |||
Terminal value= Dividend(1+growth)/(return-growth) | |||
=9.33*(1+0.0244)/(0.1965-0.0244)= 55.54 |