In: Finance
JRN Inc. is expected to have a high growth rate in the next 3 years so its dividends are expected to grow at 20% per year in the next 3 years. After that dividends are expected to grow at a stable 5% per year forever. Its most recent dividend was $3 per share and its equity cost of capital is 12%. What is the stock's intrinsic value per share?
Answers:
A) $65.70
B) $71.20
C) $56.30
D) $63.20
i | ii | iii | iv=ii+iii | v | vi=v*iv | ||||
year | Dividend | Terminal value | Total cash flow | PVIF @ 12% | present value | ||||
1 | 3.60 | 3*120% | 3.60 | 0.892857 | 3.21 | ||||
2 | 4.32 | 3.6*120% | 4.32 | 0.797194 | 3.44 | ||||
3 | 5.18 | =4.32*120% | 77.76 | 82.94 | 0.71178 | 59.04 | |||
65.70 | |||||||||
Therefore answer is option A ) | $ 65.70 | ||||||||
Computation of terminal value = expected dividend in year 4/(required rate - growth rate) | |||||||||
=5.18*105%/(12%-5%) | |||||||||
77.76 | |||||||||