In: Finance
Apple, Inc. just paid a dividend of $2.28 a share. Dividends are expected to grow at a rate of 12% per
year for the next three years and then at a rate of 3.5% thereafter. If your required rate of return is 9%,
what is the most that you should be willing to pay for a share of Apple stock today?
| Calculation of stock's current price: | ||||
| Year | Particulars | Amount | PVF @9% | Present value | 
| 1 | Dividend | 2.55 | 0.917 | 2.34 | 
| 2 | Dividend | 2.86 | 0.842 | 2.40 | 
| 3 | Dividend | 3.20 | 0.772 | 2.47 | 
| 3 | Terminal value | 60.22 | 0.772 | 46.49 | 
| Total | 53.71 | |||
| So current price is $53.71 | ||||
| Working: | ||||
| Calculation of dividend: | ||||
| Year 1= Dividend(1+growth)= 2.28(1+0.12)=$2.55 | ||||
| Year 2= Dividend(1+growth)=2.55(1+0.12)=$2.86 | ||||
| Year 3= Dividend(1+growth)=2.86(1+0.12)=$3.20 | ||||
| Terminal value= Dividend(1+growth)/(return-growth) | ||||
| =3.20(1+0.035)/0.09-0.035=3.312/0.055=$60.22 | ||||