In: Finance
D0= $2, rs =13%, the growth rate of dividend, gL= 5%
Estimate the intrinsic stock value, (P_0 ) ̂, and then the Dividend Yield (Yd) and Capital Gain Yield (CGY) from above data
Estimate the expected or intrinsic stock price today, (P_0 ) ̂, if non-constant growth of dividend is 30% for year 0 to year 1, 20% for year 1 to year 2, 10% for year 2 to year 3; the growth rate of dividend is constant, gL= 5% after year 3; D0 = $2; Rs =13%.
*please show work and formulas used
intrinsic stock value = D1/(rs - gL) or Dividend next year/(required rate of return - dividend growth rate)
D1 = D0*(1+gL) = $2*(1+0.05) = $2*1.05 = $2.1
intrinsic stock value = $2.1/(0.13 - 0.05) = $2.1/0.08 = $26.25
intrinsic stock price today = D0*(1+year 1 growth rate)/(1+Rs) + D1*(1+year 2 growth rate)/(1+Rs)2 + D2*(1+year 3 growth rate)/(1+Rs)3 + [D3*(1+constant growth rate)/(rs - gL)]/(1+Rs)3
D1 = $2*(1+0.30) = $2*1.30 = $2.6
D2 = $2.6*1.20 = $3.12
D3 = $3.12*1.10 = $3.432
D4 = $3.432*1.05 = $3.6036
intrinsic stock price today = $2.6/1.13 + $3.12/1.132 + $3.432/1.133 + [$3.6036/(0.13 - 0.05)]/1.133
intrinsic stock price today = $2.30 + $3.12/1.2769 + $3.432/1.4429 + ($3.6036/0.05)/1.4429
intrinsic stock price today = $2.30 + $2.44 + $2.38 + $72.072/1.4429
intrinsic stock price today = $2.30 + $2.44 + $2.38 + $49.95 = $57.07
terminal value of $72.072 is discounted only for 3 years because this value we got at the beginning of year 4 or end of year 3. so only 3 year's discounting is needed.