In: Finance
Swanton Industries is expected to pay a dividend of $5 per year for 10 years and then increase the dividend to $10 per share for every year thereafter. The required rate of return on this stock is 20 percent. What is the estimated stock price for Swanton?
| PV of perpetual CF = Perpetual CF/(interest rate-growth rate) |
| PV of perpetual CF = 10/(0.2-0) |
| PV of perpetual CF = 50 |
| Stock | |||||||||||
| Discount rate | 0.2 | ||||||||||
| Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
| Cash flow stream | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 55 |
| Discounting factor | 1 | 1.2 | 1.44 | 1.728 | 2.0736 | 2.48832 | 2.985984 | 3.583181 | 4.299817 | 5.15978 | 6.191736 |
| Discounted cash flows project | 0 | 4.166667 | 3.472222 | 2.893519 | 2.4112654 | 2.009388 | 1.67449 | 1.395408 | 1.16284 | 0.969033 | 8.882807 |
| NPV = Sum of discounted cash flows | |||||||||||
| NPV Stock = | 29.04 | ||||||||||
| Where | |||||||||||
| Discounting factor = | (1 + discount rate)^(Corresponding period in years) | ||||||||||
| Discounted Cashflow= | Cash flow stream/discounting factor | ||||||||||