In: Finance
Company's share price is$38.3 and dividend is $1.39 in this year. Expect company maintain dividend payout ratio as 60.8399% into perpetuity. Assume the return on equity is 10% and the required rate of return is 10% p.a.
What is the intrinsic value of stock now?
What is the present value of the growth opportunity?
Explanation:
Growth rate = ROE*retention ratio
Growth rate = 10%*(1-60.8399%)
Growth rate = 3.916%
Intrinsic value of stock now = D0*(1+g)/(r-g)
Intrinsic value of stock now = 1.39*(1+3.916%)/(10%-3.916%)
Intrinsic value of stock now = 23.74
Present value of the growth opportunity = Intrinsic value of stock now - Value of stock without growth oppurtunity
Present value of the growth opportunity = 23.74 - 1.39/10%
Present value of the growth opportunity = 9.84