In: Finance
Answer the following in Excel. Show your work
UL Company (“ULC”) paid a common stock dividend of $2.50 per share just now. ULC plans to reduce its common stock dividend to $2.00 next year, then pay dividends of $3.00 the following three years, and finally settle on a dividend growth rate of 5% for the rest of the company’s life. If investors in companies of similar risk require a 9.75% rate of return, what is the value of LC common stock today?
Price of STock = PV of Cfs from it.
D5 = D4 ( 1 + g)
D5 - Div after 5 Years
D4 - Div after 4 Years
g - Growth Rate
D5 = D4 ( 1 + g)
= $ 3.00 ( 1 + 0.05)
= $ 3.00 * 1.05
= $ 3.15
P4 = D5 / [ Ke - g ]
P4 - Price after 4 Years
D5 - Div after 5 Years
Ke - Required Ret
g - Growth Rate
P4 = D5 / [ Ke - g ]
= $ 3.15 / [ 9.75% - 5% ]
= $ 3.15 / 4.75%
= $ 66.32
Price Today:
Year | Particulars | Cash Flow | PVF @9.75% | PV of CFs |
1 | D1 | $ 2.00 | 0.9112 | $ 1.82 |
2 | D2 | $ 3.00 | 0.8302 | $ 2.49 |
3 | D3 | $ 3.00 | 0.7565 | $ 2.27 |
4 | D4 | $ 3.00 | 0.6893 | $ 2.07 |
4 | P4 | $ 66.32 | 0.6893 | $ 45.71 |
Price Today | $ 54.36 |
Price of stock today is $ 54.36