In: Finance
Fey Fashions expects the following dividend pattern over the next seven years. The company will then have a constant dividend of $2.30 forever. What is the stock's price today if an investor wants to earn (table)
| 
 Year 1  | 
 Year 2  | 
 Year 3  | 
 Year 4  | 
 Year 5  | 
 Year 6  | 
 Year 7  | 
| 
 $1.20  | 
 $1.31  | 
 $1.43  | 
 $1.56  | 
 $1.70  | 
 $1.85  | 
 $2.02  | 
a) What is the stock's price today if an investor wants to earn 14%
b) What is the stock's price today if an investor wants to earn 22%
If Required Ret is 14%:
Price of Stcok = PV of CFs from it.
P7 = D8 / Ke
= $ 2.30 / 14%
= $ 16.43
Price of stock Today:
| Year | CF | PVF @14% | Disc CF | 
| 1 | $ 1.20 | 0.8772 | $ 1.05 | 
| 2 | $ 1.31 | 0.7695 | $ 1.01 | 
| 3 | $ 1.43 | 0.6750 | $ 0.97 | 
| 4 | $ 1.56 | 0.5921 | $ 0.92 | 
| 5 | $ 1.70 | 0.5194 | $ 0.88 | 
| 6 | $ 1.85 | 0.4556 | $ 0.84 | 
| 7 | $ 2.02 | 0.3996 | $ 0.81 | 
| 7 | $ 16.43 | 0.3996 | $ 6.57 | 
| Price of Stock | $ 13.05 | ||
If Required Ret is 22%:
Price of Stcok = PV of CFs from it.
P7 = D8 / Ke
= $ 2.30 / 22%
= $ 10.45
Price of stock Today:
| Year | CF | PVF @22% | Disc CF | 
| 1 | $ 1.20 | 0.8197 | $ 0.98 | 
| 2 | $ 1.31 | 0.6719 | $ 0.88 | 
| 3 | $ 1.43 | 0.5507 | $ 0.79 | 
| 4 | $ 1.56 | 0.4514 | $ 0.70 | 
| 5 | $ 1.70 | 0.3700 | $ 0.63 | 
| 6 | $ 1.85 | 0.3033 | $ 0.56 | 
| 7 | $ 2.02 | 0.2486 | $ 0.50 | 
| 7 | $ 10.45 | 0.2486 | $ 2.60 | 
| Price of Stock | $ 7.65 | ||
Pls comment, if any further assistance is required.