Question

In: Finance

You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div...

You’ve collected the following information from your favorite financial website.

52-Week Price Stock (Cur div) Div
Yld %
PE
Ratio
Close
Price
Net
Chg
Hi Lo
77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24
55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01
131.08 70.25 SIR 2.75 3.1 10 89.12 3.07
50.24 13.95 DR Dime .80 5.2 6 15.43 –.26
35.00 20.74 Candy Galore .32 1.5 28 ?? .18

According to your research, the growth rate in dividends for SIR for the next five years is expected to be 21 percent. Suppose SIR meets this growth rate in dividends for the next five years and then the dividend growth rate falls to 5.75 percent indefinitely. Assume investors require a return of 15 percent on SIR stock.


According to the dividend growth model, what should the stock price be today? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)
  
Current stock price            $

Solutions

Expert Solution

Step-1, Dividend for the 5 years

Dividend in Year 1 (D1) = $3.33 ($2.75 x 121%)

Dividend in Year 2 (D2) = $4.03 ($3.33 x 121%)

Dividend in Year 3 (D3) = $4.87 ($4.03 x 121%)

Dividend in Year 4 (D4) = $5.89 ($4.87 x 121%)

Dividend in Year 5 (D5) = $7.13 ($5.89 x 121%)

Step-2, Price of the stock at the end of Year 5

Stock Price in Year 5 (P5) = D5(1 + g) / (Ke – g)

= $7.13(1 + 0.575) / (0.15 – 0.0575)

= $7.54 / 0.0925

= $81.55

Step-3, Stock Price today

Stock Price today is the Present Value of the future dividend plus the present value of the share price in Year 5

Current Stock Price = D1/(1 + r)1 + D2/(1 + r)2 + D3/(1 + r)3 + D4/(1 + r)4 + D5/(1 + r)5 + P5/(1 + r)5

= [$3.33 / (1 + 0.15)1] + [4.03 / (1 + 0.15)2] +[$4.87 / (1 + 0.15)3] +[$5.89 / (1 + 0.15)4] + [$7.13 / (1 + 0.15)5] + [$81.55 / (1 + 0.15)5]

= [$3.33 / 1.15] + [$4.03 / 1.32250] + [$4.87 / 1.52088] + [$5.89 / 1.74901] + [$7.13 / 2.01136] + [$81.55 / 2.01136]

= $2.89 + 3.04 + 3.20 + 3.37 + 3.55 + 40.54

= $56.60 per share

“Therefore, the Current Stock Price = $56.60”


Related Solutions

You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 131.09 70.30 SIR 2.80 3.1 10 89.13 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 130.94 69.55 SIR 2.05 2.3 10 88.98 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Cur div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 131.10 70.35 SIR 2.85 3.2 10 89.14 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends...
You’ve collected the following information from your favorite financial website.    52-Week Price Stock (Div) Div...
You’ve collected the following information from your favorite financial website.    52-Week Price Stock (Div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 130.93 69.50 SIR 2.00 2.2 10 88.97 3.07 50.31 14.02 DR Dime .87 5.6 6 15.50 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18    According to your research, the growth rate in...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 130.98 69.75 SIR 2.25 2.5 10 89.02 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends for...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 131.07 70.20 SIR 2.70 3.0 10 89.11 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends for...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld...
You’ve collected the following information from your favorite financial website. 52-Week Price Stock (Div) Div Yld % PE Ratio Close Price Net Chg Hi Lo 77.40 10.43 Palm Coal .36 2.6 6 13.90 –.24 55.81 33.42 Lake Lead Grp 1.54 3.8 10 40.43 –.01 131.02 69.95 SIR 2.45 2.8 10 89.06 3.07 50.24 13.95 DR Dime .80 5.2 6 15.43 –.26 35.00 20.74 Candy Galore .32 1.5 28 ?? .18 According to your research, the growth rate in dividends for...
52 Week Price Hi Lo Stock (Div) Div Yld% PE Ratio Close Price Net Chg 64.60...
52 Week Price Hi Lo Stock (Div) Div Yld% PE Ratio Close Price Net Chg 64.60 47.80 Abbot 1.12 1.9 235.6 62.91 -.05 145.94 70.28 Ralph Lauren 2.50 1.8 70.9 139.71 -.62 171.13 139.13 IBM 6.30 4.3 23.8 145.39 .19 91.80 71.96 Duke Energy 3.56 4.9 17.6 74.30 .84 113.19. 96.20. Disney 1.68 1.7 15.5 ?? .10 According to the 2018 Value Line Investment Survey, the growth rate in dividends for IBM for the next five years is expected to...
You’ve collected the following information about Erna, Inc.: Sales = $ 320,000 Net income = $...
You’ve collected the following information about Erna, Inc.: Sales = $ 320,000 Net income = $ 18,500 Dividends = $ 7,300 Total debt = $ 68,000 Total equity = $ 99,000 What is the sustainable growth rate for the company? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Sustainable growth rate % Assuming it grows at this rate, how much new borrowing will take place in the coming year,...
You’ve collected the following information about Erna, Inc.: Sales = $ 285,000 Net income = $...
You’ve collected the following information about Erna, Inc.: Sales = $ 285,000 Net income = $ 17,800 Dividends = $ 6,600 Total debt = $ 61,000 Total equity = $ 92,000 What is the sustainable growth rate for the company? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Sustainable growth rate 12.17 % Assuming it grows at this rate, how much new borrowing will take place in the coming...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT