Question

In: Finance

Ten years ago, Matel Inc. Toys began manufacturing and selling games for sports bars. Dividends are...

Ten years ago, Matel Inc. Toys began manufacturing and selling games for sports bars. Dividends are currently $2.04 per share, having grown at a 12.00 percent compound annual rate over the past 5 years. That growth rate is expected to be maintained for the next 2 years, after which dividends are expected to grow at half that rate for 3 years. Beyond that time, Matel's dividends are expected to grow at 5.00 percent per year. What is the current value of a share of Matel's common stock if your required return is 22.00 percent?

Solutions

Expert Solution

Year Growth rate Dividend computation Dividend PV factor @22%, 1/(1+r)^time Dividend * PV factor
1 12.00% 2.04*(1+12%) $      2.28                          0.8197 $           1.87
2 12.00% 2.28*(1+12%) $      2.56                          0.6719 $           1.72
3 6.00% 2.56*(1+6%) $      2.71                          0.5507 $           1.49
4 6.00% 2.71*(1+6%) $      2.88                          0.4514 $           1.30
5 6.00% 2.88*(1+6%) $      3.05                          0.3700 $           1.13
5 $   18.82                          0.3700 $           6.97
Current share price $         14.48
Current Dividend $            3.05
Rate of return 22.00%
Growth Rate 5.00%
Share Price at the horizon i.e. T5 =Current Dividend*(1+Growth rate)/(Rate of return-Growth Rate)
Share Price at the horizon i.e. T5 =3.047781359616*(1+0.05)/(0.22-0.05)
Share Price at the horizon i.e. T5 $          18.82
Current share price $          14.48 FROM above table

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars....
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars. Dividends are currently $2.57 per share, having grown at a 14.00 percent compound annual rate over the past 5 years. That growth rate is expected to be maintained for the next 2 years, after which dividends are expected to grow at half that rate for 3 years. Beyond that time, Pac Pac Toys’s dividends are expected to grow at 4.00 percent per year. What...
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars....
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars. Dividends are currently $2.60 per share, having grown at a 13.00 percent compound annual rate over the past 5 years. That growth rate is expected to be maintained for the next 2 years, after which dividends are expected to grow at half that rate for 3 years. Beyond that time, Pac Pac Toys’s dividends are expected to grow at 3.00 percent per year. What...
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars....
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars. Dividends are currently $2.28 per share, having grown at a 13.00 percent compound annual rate over the past 5 years. That growth rate is expected to be maintained for the next 2 years, after which dividends are expected to grow at half that rate for 3 years. Beyond that time, Pac Pac Toys’s dividends are expected to grow at 5.00 percent per year. What...
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars....
Ten years ago, Pac Pac Toys began manufacturing and selling retro arcade games for sports bars. Dividends are currently $2.98 per share, having grown at a 12.00 percent compound annual rate over the past 5 years. That growth rate is expected to be maintained for the next 2 years, after which dividends are expected to grow at half that rate for 3 years. Beyond that time, Pac Pac Toys’ dividends are expected to grow at 5.00 percent per year. What...
CASE 9‐4 Self‐Constructed Assets Jay Manufacturing, Inc., began operations five years ago producing the probo, a...
CASE 9‐4 Self‐Constructed Assets Jay Manufacturing, Inc., began operations five years ago producing the probo, a new type of instrument it hoped to sell to doctors, dentists, and hospitals. The demand forprobos far exceeded initial expectations, and the company was unable to produce enough probos to meet that demand. Jay was manufacturing probos on equipment it built at the start of its operations, but it needed more efficient equipment to meet demand. Company management decided to design and build the...
Five years ago REG Inc. sold $200,000,000 worth of bonds with ten years until maturity. The...
Five years ago REG Inc. sold $200,000,000 worth of bonds with ten years until maturity. The bonds were sold at par, and carry an annual coupon of 8%. INA Corp. has just sold $180,000,000 worth of bonds to investors, also at par. INA bonds have five years until maturity and carry a coupon rate of 9% with coupons paid semi-annually. Neither the REG nor the INA bonds have any complex features (they are not callable, they are not convertible etc.),...
Ten years ago, you deposited $2,500 into an account. Five years ago, you added an additional...
Ten years ago, you deposited $2,500 into an account. Five years ago, you added an additional $2,500 to his account. You earned 8 percent for the first 5 years and 12 percent for the last 5 years, both compounded annually. How much money do you have in your account today?
Joe owns 1,500 shares of Eagle, Inc. stock that he purchased over ten years ago for...
Joe owns 1,500 shares of Eagle, Inc. stock that he purchased over ten years ago for $80,000. Although the stock has a current market value of $52,000, same still views the stock as being a solid long-term investment. He has sold other stock during the year with overall gains of $30,000, so he would like to sell the Eagle stock and offset the $28,000 loss against these gains - but somehow keep his Eagle investment. He has devised a plan...
Ten Sports Inc., a Canadian Company, is considering the development of a subsidiary in Singapore that...
Ten Sports Inc., a Canadian Company, is considering the development of a subsidiary in Singapore that would manufacture and sell tennis rackets locally. Ten Sports is doing a capital budgeting analysis to this project. The project would end in four years. All relevant information follows. Calculate NPV and decide whether the Project can be accepted. You can do the calculations elsewhere (say, Excel) and fill only the answers from A to N in the answers section. A. Initial investment. The...
You are analyzing two companies that manufacture electronic toys—Like Games Inc. and Our Play Inc. Like...
You are analyzing two companies that manufacture electronic toys—Like Games Inc. and Our Play Inc. Like Games was launched eight years ago, whereas Our Play is a relatively new company that has been in operation for only the past two years. However, both companies have an equal market share with sales of $200,000 each. You’ve collected company data to compare Like Games and Our Play. Last year, the average sales for all industry competitors was $510,000. As an analyst, you...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT