In: Finance
Holt Enterprises recently paid a dividend, D0, of $2.25. It expects to have nonconstant growth of 22% for 2 years followed by a constant rate of 3% thereafter. The firm's required return is 20%.
What is the firm's intrinsic value today? Do not round intermediate calculations. Round your answer to the nearest cent.
| we have to use dividend discount model to compute the terminal value | |||||||
| Price today is the present value of future cash flow | |||||||
| i | ii | iii=i+ii | iv | v | vi=iv*v | ||
| year | Dividend | Terminal value | total cash flow | PVIF @ 20% | present value | ||
| 1 | 2.75 | 2.75 | 0.833333333 | 2.29 | |||
| 2 | 3.35 | 20.29 | 23.64 | 0.694444444 | 16.42 | ||
| 18.70 | |||||||
| Terminal value = Divided in year 3/(required rate - growth rate) | |||||||
| 3.35*103%/(20%-3%) | |||||||
| 20.29 | |||||||
| Price today = | $ 18.70 | ||||||
| Ans = | $ 18.70 | ||||||