In: Finance
4. Airlines Inc. just paid a $3.50 dividend, and it is expected to grow at 45% for the next 3 years.
After 3 years the dividend is expected to grow at the rate of 4% indefinitely.
If the required return is 9.8%, what is the stock's value today?
Need it in spreadsheet form
stock's value today is $163.32 | ||||
Statement showing Current Price | ||||
Particulars | Time | PVf 9.8% | Amount | PV |
Cash inflows (Dividend) | 1.00 | 0.9107 | 5.0750 | 4.62 |
Cash inflows (Dividend) | 2.00 | 0.8295 | 7.3588 | 6.10 |
Cash inflows (Dividend) | 3.00 | 0.7554 | 10.6702 | 8.06 |
Cash inflows (Price) | 3.00 | 0.7554 | 191.3275 | 144.53 |
Current Price of Stock | 163.32 | |||
P3= D4/ke-g | ||||
P3=10.6702*1.04/(9.8% - 4%) | ||||
P3=11.097/(5.8%) | ||||
P3=$191.3275 |