In: Finance
constant dividend growth rate = (recent dividend paid/dividend paid in 2016)1/no. of years - 1
constant dividend growth rate = ($2.85/$2.25)1/3 - 1 = 1.26666666666666666666666666666670.33333333333333333333333333333333 - 1 = 1.0820 - 1 = 0.0820 or 8.2%
the value of the company's stock if the required rate of return is 12 percent is $92.91.
you will buy the share of the central heating company if it sells for $40 in the market because it is undervalued. market price of $40 is lower than its value of $92.91.
Years | 2020 | 2021 | 2022 | 2023 | 2024 |
required rate of return | 12.00% | 12.00% | 12.00% | 12.00% | 12.00% |
Dividend growth rate | 0 | 15.00% | 15.00% | 10.00% | 8.20% |
Dividend per share | $0.00 | $3.28 | $3.77 | $4.15 | $4.49 |
Terminal value | $0.00 | $0.00 | $0.00 | $118.05 | $0.00 |
PV of dividends and terminal value | $0.00 | $2.93 | $3.00 | $86.98 | $0.00 |
Value of stock | $92.91 |
Terminal value is the present value of dividends for year 2024 and beyond. it is calculated at the end of year 2023. so, it will be discounted for 3 years only.
Calculation