In: Finance
Terminal value in year 4 =D4(1+g)/(Rs-g)
= 26(1+.03)/(.111-.03)
= 26 *1.03 / .081
= 330.61728 million
Total present value =[PVF 11.1%,1*CF1]+[PVF 11.1%,3*CF3]+[PVF11.1%,4*CF4]+[PVF11.1%,4*Terminal value in year 4]
= [.90090*10.5]+[.72922*20.1]+[.65636*26]+[.65636*330.61728]
= 9.45945+ 14.65732+ 17.06536+ 217.00396
= 258.18609 million
Price per share =Total present value/number of shares outstanding
= 258.18609 /1.8
= $ 143.44 per share
**find present value factor using the formula :1/(1+i)^n where i = 11.1% and n =1,3,4