Question

In: Finance

D0= $2, rs =13%, the growth rate of dividend, gL= 5% Estimate the intrinsic stock value,...

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

Expert Solution

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.

jeff jeffy answered 3 months ago

A stock just paid a dividend of D0 = $8.50. The required rate of return is rs...

A stock just paid a dividend of D0 = $8.50. The required rate of return is rs = 12.3%, and the constant growth rateis g =6.0%. What is the stock’s intrinsic value?

What is the value of a stock with current dividend paying $1, a growth rate of...

What is the value of a stock with current dividend paying $1, a growth rate of 5% on the dividends, discount rate of 12% that will be held for 5 years and then sold at $18?

Morgan Company's last dividend (D0) was $1.40. Its dividend growth rate is expected to be constant...

Morgan Company's last dividend (D0) was $1.40. Its dividend growth rate is expected to be constant at 24% for 2 years, after which dividends are expected to grow at a rate of 6% forever. If the company's required return is 12%, what is your estimate of its current stock price? Your answer should be between 18.40 and 78.16.

Find the intrinsic value of the stock that pays a dividend of $3.24 and has a...

Find the intrinsic value of the stock that pays a dividend of $3.24 and has a growth rate of 11.3% for 4 years then it stabilizes at a long-run growth rate of 3.2%. The stock has a Beta of .87, the risk free rate is 1.75 % and the market return is 9.65%. Please show all the work, I have gone over it multiple times and i need to see where i am the getting correct.

Common stock value: Variable growth Lawrence Industries’ most recent annual dividend was $1.80 per share (D0...

Common stock value: Variable growth Lawrence Industries’ most recent annual dividend was $1.80 per share (D0 = $1.80), and the firm’s required return is 11%. Find the market value of Lawrence’s shares when: a. Dividends are expected to grow at 8% annually for 3 years, followed by a 5% constant annual growth rate in years 4 to infinity. b. Dividends are expected to grow at 8% annually for 3 years, followed by a 0% constant annual growth rate in years...

Holt Enterprises recently paid a dividend, D0, of $4.00. It expects to have nonconstant growth of 12% for 2 years followed by a constant rate of 5% thereafter.

NONCONSTANT GROWTH VALUATIONHolt Enterprises recently paid a dividend, D0, of $4.00. It expects to have nonconstant growth of 12% for 2 years followed by a constant rate of 5% thereafter. The firm's required return is 11%.How far away is the horizon date?-Select-IIIIIIIVVItem 1The terminal, or horizon, date is the date when the growth rate becomes constant. This occurs at the end of Year 2.The terminal, or horizon, date is infinity since common stocks do not have a maturity date.The terminal,...

Hope corporation paid a dividend of $2.00 (D0) last year. The growth rate is expected to...

Hope corporation paid a dividend of $2.00 (D0) last year. The growth rate is expected to be 20 percent and 10 percent during the next two years, and then the growth rate is expected to be a constant 5 percent thereafter. The required rate of return on equity (rS) is 10 percent. What is the current stock price (P0)?

a) Using the Dividend Discount Model (DDM), you estimate the intrinsic value of ABC Ltd is...

a) Using the Dividend Discount Model (DDM), you estimate the intrinsic value of ABC Ltd is $7.50. If the constant dividend growth rate is 5% and the required rate of return is 9% per annum. Calculate the dividend per share paid by ABC Ltd today. b) ABC Ltd just announced that it is not expected to pay any dividends for the next 4 years. Then the expected dividend per share found in part (a) will be paid to shareholders, which...

Company apple inc, Stock Valuation case study, using dividend gross rate Calculate the intrinsic value of...

Company apple inc, Stock Valuation case study, using dividend gross rate Calculate the intrinsic value of the stock and compare it with the market value. Draw a conclusion whether it is overvalued or undervalued.

ABC company. paid a dividend of $2 on its stock. The growth rate of dividends is...

ABC company. paid a dividend of $2 on its stock. The growth rate of dividends is expected to be a constant 4 percent per year, indefinitely. Investors require an 12 percent return on the stock for the first year, a 11percent return in the second year, a 10 percent return for the next four years and an 9 percent return thereafter. What is the current price for the stock?