In: Finance
Gentry Can Company's (GCC) latest annual dividend of $1.45 a share was paid yesterday and maintained its historic 6 percent annual rate of growth. You plan to purchase the stock today because you believe that the dividend growth rate will increase to 8 percent for the next three years and the selling price of the stock will be $41 per share at the end of that time.
|
Answer a.
Last Dividend, D0 = $1.45
Price in 3 years, P3 = $41.00
Required Return, rs = 12.00%
Growth rate for next 3 years is 8%
D1 = $1.4500 * 1.08 = $1.5660
D2 = $1.5660 * 1.08 = $1.69128
D3 = $1.69128 * 1.08 = $1.8265824
Current Price, P0 = $1.566/1.12 + $1.69128/1.12^2 +
$1.8265824/1.12^3 + $41.00/1.12^3
Current Price, P0 = $33.23
Answer b.
Last Dividend, D0 = $1.45
Growth Rate, g = 8.00%
Required Return, rs = 12.00%
D1 = $1.4500 * 1.08 = $1.5660
Current Price, P0 = D1 / (rs - g)
Current Price, P0 = $1.566 / (0.12 - 0.08)
Current Price, P0 = $1.566 / 0.04
Current Price, P0 = $39.15
Answer c.
Last Dividend, D0 = $1.45
Growth Rate, g = 8.00%
Required Return, rs = 12.00%
D1 = $1.4500 * 1.08 = $1.5660
D2 = $1.5660 * 1.08 = $1.69128
D3 = $1.6913 * 1.08 = $1.8266
D4 = $1.8266 * 1.08 = $1.9727
Price in 3 years, P3 = D4 / (rs - g)
Price in 3 years, P3 = $1.9727 / (0.12 - 0.08)
Price in 3 years, P3 = $1.9727 / 0.04
Price in 3 years, P3 = $49.32