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.