In: Finance
Price the Stock P0 P3 and P8 for each of the three streams of dividend payouts, discount rate is 10%
|
Year |
Dividend S1 |
Dividend S2 |
Dividend S3 |
|
1 |
$1 |
$2 |
$3 |
|
2 |
$1 |
$5 |
$3 |
|
3 |
$3 |
$8 |
$3 |
|
4 |
$3 |
$10 |
10% growth rate |
|
5 |
$3 |
$15 |
10% growth rate |
|
6 |
$3 |
10% growth rate |
20% growth rate |
|
7 |
$3 |
20% growth rate |
|
|
8 |
$3 |
5% growth afterwards |
|
|
9 |
$3 (no growth) |
|
P0 |
|||
|
P3 |
|||
|
P8 |

Dividend, S2 cannot be valued as the cost of equity, k = Terminal Growth in dividends, g. g has be less than k for Gordon Growth dividend discount valuation.
Formulae

Formulae as above