Question

In: Finance

A stock just paid a dividend of $2.07. The dividend is expected to grow at 27.50%...

A stock just paid a dividend of $2.07. The dividend is expected to grow at 27.50% for three years and then grow at 3.34% thereafter. The required return on the stock is 11.89%. What is the value of the stock?

Solutions

Expert Solution

This question is based on multiple period dividend discount model.

Calculation of Dividend for Year 1,2 and 3.

Dividend for Year 1 - D0*(1+g)

= $2.07 * (1+0.2750)

= $2.6393

Dividend for Year 2 - D1*(1+g)

= $2.6393 * (1+0.2750)

= $3.3651

Dividend for Year 3 - D2*(1+g)

= $3.3651 * (1+0.2750)

= $4.2905

Stage 1 - Calculation of Explicit Forecast period

Stage 2- Beyond 3 years

Expected dividend for the 4th year i.e. D4 = D3 * (1+g). Growth rate now is 3.34%.

= $4.2905 * (1 + 0.0334)

= $4.2905 * 1.0334

= $4.4338

Horizon Price i.e. P3 = D4 / Re-g

= 4.4338 / (0.1189 - 0.0334)

= 4.4338 / 0.0855

= $51.8573

Present Value of P3 = $51.8573 * 0.7139

= $37.0226

Value of Stock = Stage 1 + Stage 2

= $8.1097 + $37.02

= $45.1297

Note - How did we calculate the discounting factor @11.89%

Year 1 = 1/1.1189

= 0.8937

Year 2 = 0.8937/1.1189

= 0.7988

Year 3 = 0.7988/1.1189

= 0.7139

Discounting Dividend factor @ Present Year ($) 11.89% Value ($) 2.6393 0.8937 2.3588 23.3651 0.7988) 2.6879 3 4.2905 0.7139 3.0629 8.1097

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

a. A stock just paid a dividend of $1.04. The dividend is expected to grow at...

a. A stock just paid a dividend of $1.04. The dividend is expected to grow at 26.98% for three years and then grow at 4.97% thereafter. The required return on the stock is 11.63%. What is the value of the stock? b. A stock just paid a dividend of $1.17. The dividend is expected to grow at 22.53% for five years and then grow at 4.80% thereafter. The required return on the stock is 14.27%. What is the value of...

A stock just paid a dividend of $2.40. The dividend is expected to grow at a...

A stock just paid a dividend of $2.40. The dividend is expected to grow at a rate of 5% forever. If the stock is currently selling for $25.00, what return do investors require to hold this stock? 18%, 17%, 16%, 15% A project is projected to cost $2,000,000 to undertake. It will generate positive cash inflows as follows: Year 1 - $400,000; Year 2 – 500,000; Year 3 - $650,000; Year 4 – 700,000; Year 5 – 800,000. What is...

A stock just paid a dividend of $2.27. The dividend is expected to grow at 22.36%...

A stock just paid a dividend of $2.27. The dividend is expected to grow at 22.36% for five years and then grow at 3.96% thereafter. The required return on the stock is 10.02%. What is the value of the stock?

A stock just paid a dividend of $1.28. The dividend is expected to grow at 27.28%...

A stock just paid a dividend of $1.28. The dividend is expected to grow at 27.28% for three years and then grow at 3.92% thereafter. The required return on the stock is 11.35%. What is the value of the stock? A stock just paid a dividend of $1.95. The dividend is expected to grow at 25.66% for five years and then grow at 3.74% thereafter. The required return on the stock is 11.13%. What is the value of the stock?...

A stock just paid a dividend of $1.95. The dividend is expected to grow at 25.66%...

A stock just paid a dividend of $1.95. The dividend is expected to grow at 25.66% for five years and then grow at 3.74% thereafter. The required return on the stock is 11.13%. What is the value of the stock? Round to 2 decimal places please.

A stock just paid a dividend for $1.42. The Dividend is expected to grow 24.89% for...

A stock just paid a dividend for $1.42. The Dividend is expected to grow 24.89% for 3 years and then grow 3.83% afterwards. The required return on the stock is 13.43%. What is the value of the stock ?

A stock just paid a dividend of $2.68. The dividend is expected to grow at 24.72%...

A stock just paid a dividend of $2.68. The dividend is expected to grow at 24.72% for three years and then grow at 3.24% thereafter. The required return on the stock is 14.55%. What is the value of the stock?

A stock just paid an annual dividend of $2.7. The dividend is expected to grow by...

A stock just paid an annual dividend of $2.7. The dividend is expected to grow by 6% per year for the next 4 years. The growth rate of dividends will then fall steadily by 0.25% per year, from 6% in year 4 to 5% in year 8 and stay at that level forever. The required rate of return is 12%. What is the expected dividend in 8 years? What is the expected stock price in 8 years? What should be...

A stock just paid a dividend of $1.69. The dividend is expected to grow at 27.92%...

A stock just paid a dividend of $1.69. The dividend is expected to grow at 27.92% for three years and then grow at 3.03% thereafter. The required return on the stock is 10.55%. What is the value of the stock?

A stock just paid a dividend of $2.23. The dividend is expected to grow at 23.04%...

A stock just paid a dividend of $2.23. The dividend is expected to grow at 23.04% for two years and then grow at 3.37% thereafter. The required return on the stock is 11.21%. What is the value of the stock? Round to 2 decimal places.

Subjects