In: Finance
ABC's common stock is currently selling for $40 per share. The dividend expected to be paid at the end of the coming year is $5. Its dividend payments have been growing at a constant rate for the last 5 years. 5 years ago, the dividend was $3.2. It is expected that to sell, a new common stock issue must be underpriced by $1 per share in floatation costs and a new common stock must be underderpriced $1 per share. show the calculation in detail and formula
| Value of ABC's common stock will be calculated using the DDM (Dividend Discounting Method) | ||||||||
| The variables required for this are: | ||||||||
| - Coming Year's Dividend | ||||||||
| - Dividend Growth Rate, and | ||||||||
| - ABC's Cost of Capital | ||||||||
| These are computed below. | ||||||||
| Computation of Dividend Growth Rate | ||||||||
| It is given that divdend grows at a constant rate. | ||||||||
| Let rate of growth be "x" | ||||||||
| then, dividend for the years under consideraton are: | ||||||||
| (Current Year) | (Coming Year) | |||||||
| (Current Year) | (Coming Year) | |||||||
| Year | 1 | 2 | 3 | 4 | 5 | 6 | ||
| Given Data | 3.20 | 5.00 | ||||||
| Dividend in "x" | =3.2*(1+x) | =3.2*(1+x)^2 | =3.2*(1+x)^3 | =3.2*(1+x)^4 | =3.2*(1+x)^5 | |||
| 5=3.2(1+x)^5 | ||||||||
| or, | (1+x)^5=5/3.2 | |||||||
| or, | (1+x)^5=1.5625 | |||||||
| or, | (1+x)=1.5625^(1/5) | |||||||
| or, | (x)=.0934 | or, 9.34 % | ||||||
| The dividend figures or the years under consideration are as below: | ||||||||
| (Current Year) | (Coming Year) | |||||||
| Year | 1 | 2 | 3 | 4 | 5 | 6 | ||
| Given Data | 3.20 | 5.00 | ||||||
| Dividend in "x" | =3.2*(1+x) | =3.2*(1+x)^2 | =3.2*(1+x)^3 | =3.2*(1+x)^4 | =3.2*(1+x)^5 | |||
| Dividend | 3.20 | 3.50 | 3.83 | 4.18 | 4.57 | 5.00 | ||
| As the coming year dividend calculated matches the dividend as given in the question, we know that dividend growth rate is 9.34 % | ||||||||
| Computing the Cost of Capital of ABC | ||||||||
| Stock must be underpriced by $1 to sell | ||||||||
| Therefore ABC's cost of capital would be | =5/(40-1) | or | 0.128205128 | |||||
| i.e. | 12.82% | |||||||
| ($5 is the expected dividend of coming year and share price must be reduced by $1 from current price of $40 to sell in the market as given in the question) | ||||||||
| Computing the value of the share using the DDM method | ||||||||
| As pr the dividend discounting method, | ||||||||
| Value of Share = | Coming Year's dividend / (ABC's Cost of Capital-ABC's Dividend Growth rate) | |||||||
| or, | Value of Share = | =5/(.1282-.0934) | ||||||
| or, | Value of Share = | $ 143.68 | ||||||