In: Finance
A stock just paid a dividend of $2.68. The dividend is expected to grow at 24.72% for three years and then grow at 3.24% thereafter. The required return on the stock is 14.55%. What is the value of the stock?
we have to use dividend discount model to compute the terminal value | |||||||
Price today is the present value of future cash flow | |||||||
i | ii | iii=i+ii | iv | v | vi=iv*v | ||
year | Dividend | Terminal value | total cash flow | PVIF @ 14.55% | present value | ||
1 | 3.3425 | 2.68*124.72% | 3.34 | 0.8730 | 2.92 | ||
2 | 4.1688 | 3.3425*124.72% | 4.17 | 0.7621 | 3.18 | ||
3 | 5.1993 | 4.1688*124.72% | 47.46 | 52.66 | 0.6653 | 35.03 | |
41.13 | |||||||
Terminal value = Divided in year 4/(required rate - growth rate) | |||||||
5.1993*103.24%/(14.55%-3.24%) | |||||||
47.46 | |||||||
Price today = | $ 41.13 | ||||||
Ans = | $ 41.13 |