In: Finance
The risk free rate of return is 3%, the expected return on the market portfolio is 11% and the stock of Xyr Corp has a beta coefficient of 1.2. Kyr pays out 35% of its earnings in dividends and the latest earnings announced were $7.50/share. Dividends were just paid and are expected to be paid annually. You expect that Xyr will earn an RoE of 19% per year on all reinvested earnings forever.
a. What is the intrinsic value of a share of Xyr stock?
Growth rate, g = ROE * (1 - payout ratio)
g = 0.19 * (1 - 0.35)
g = 0.1235
The required rate of return (re) using CAPM
re = 0.03 + 1.2 * (0.11 - 0.03)
re = 0.126
D0 = Latest earnings * Payout ratio
D0 = 7.50 * 0.35
D0 = $2.625
D1 = D0 * (1 + g)
D1 = 2.625 * (1 + 0.1235)
D1 = 2.9491875
The intrinsic value = D1/(re - g)
The intrinsic value = 2.9491875/(0.126 - 0.1235)
The intrinsic value = $1,179.675