Adidas stock has a beta of 1.3. The risk-free rate is 2.7% and the expected return on the market portfolio is 10%.

Adidas stock has a beta of 1.3. The risk-free rate is 2.7% and the expected return on the market portfolio is 10%. The company has just paid an annual dividend of $0.25. Dividends are expected to grow by 2% per year.

Part 1

What is the appropriate discount rate?

Part 2

What is the intrinsic value (fair price) of the stock?

Solutions

Expert Solution

Part a:

Beta = 1.3

Red = Risk free rate = 2.7%

Rm = market return = 10%

Appropriate discount rate can be calculated using the CAPM approach

Appropriate discount rate = Rf + beta*(Rm-Rf)

= 2.7% + 1.3*(10% - 2.7%)

= 2.7% + 9.49%

= 12.19%

Therefore, appropriate discount rate is 12.19%

Part b:

D0 = current dividend = $0.25

g = growth rate = 2%

r = discount rate = 12.19%

D1 = Expected dividend = D0 * (1+g) = $0.25*(1+2%) = $0.255

Intrinsic value of the share = D1 / (r - g)

= $0.255 / (12.19% - 2%)

= $0 255 / 0.1019

= $2.50245339

Therefore, intrinsic value of share is $2.50

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

A stock has a beta of 1.3 and an expected return of 12.8 percent. A risk-free...

A stock has a beta of 1.3 and an expected return of 12.8 percent. A risk-free asset currently earns 4.3 percent. a. What is the expected return on a portfolio that is equally invested in the two assets? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Expected return % b. If a portfolio of the two assets has a beta of .90, what are the portfolio weights? (Do not...

Treadwater stock has a beta of 1.3. The risk-free rate of return is 3.5% and the...

Treadwater stock has a beta of 1.3. The risk-free rate of return is 3.5% and the market risk premium is 4%. Treadwater stock is a zero growth stock with a dividend of $3 per share. a) What is the required rate of return on Treadwater stock? b) What is the current price of Treadwater stock? c) Suddenly, because of severe decline in the economy caused by the coronavirus and the disruption in Treadwater’s supply chain, the beta of Treadwater increases...

If a company has a beta of 1.3, risk free rate 3% and market index return...

If a company has a beta of 1.3, risk free rate 3% and market index return 8% Q5: what is market risk premium? what is cost of equity?

A stock has a beta of 0.6 and an expected return of 10 percent. A risk-free...

A stock has a beta of 0.6 and an expected return of 10 percent. A risk-free asset currently earns 4.1 percent. a. What is the expected return on a portfolio that is equally invested in the two assets? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) b. If a portfolio of the two assets has a beta of 0.57, what are the portfolio weights? (Do not round intermediate calculations. Enter your answers...

The risk-free rate of return is 6%, the expected rate of return on the market portfolio...

The risk-free rate of return is 6%, the expected rate of return on the market portfolio is 15%, and the stock of Xyrong Corporation has a beta coefficient of 2.3. Xyrong pays out 45% of its earnings in dividends, and the latest earnings announced were $9.00 per share. Dividends were just paid and are expected to be paid annually. You expect that Xyrong will earn an ROE of 18% per year on all reinvested earnings forever. a. What is the...

The risk-free rate of return is 10.0%, the expected rate of return on the market portfolio...

The risk-free rate of return is 10.0%, the expected rate of return on the market portfolio is 17%, and the stock of Xyrong Corporation has a beta coefficient of 1.6. Xyrong pays out 30% of its earnings in dividends, and the latest earnings announced were $15 per share. Dividends were just paid and are expected to be paid annually. You expect that Xyrong will earn an ROE of 20% per year on all reinvested earnings forever. a. What is the...

The risk-free rate of return is 6%, the expected rate of return on the market portfolio...

The risk-free rate of return is 6%, the expected rate of return on the market portfolio is 14%, and the stock of Xyrong Corporation has a beta coefficient of 1.3. Xyrong pays out 50% of its earnings in dividends, and the latest earnings announced were $8.00 per share. Dividends were just paid and are expected to be paid annually. You expect that Xyrong will earn an ROE of 15% per year on all reinvested earnings forever. a. What is the...

The risk-free rate of return is 9.0%, the expected rate of return on the market portfolio...

The risk-free rate of return is 9.0%, the expected rate of return on the market portfolio is 14%, and the stock of Xyrong Corporation has a beta coefficient of 2.0. Xyrong pays out 50% of its earnings in dividends, and the latest earnings announced were $20 per share. Dividends were just paid and are expected to be paid annually. You expect that Xyrong will earn an ROE of 18% per year on all reinvested earnings forever. a. What is the...

The risk-free rate of return is 9.0%, the expected rate of return on the market portfolio...

The risk-free rate of return is 9.0%, the expected rate of return on the market portfolio is 14%, and the stock of Xyrong Corporation has a beta coefficient of 2.0 resulting in a required rate of return of 19.00%. Xyrong pays out 50% of its earnings in dividends, and the latest earnings announced were $20 per share. Dividends were just paid and are expected to be paid annually. You expect that Xyrong will earn an ROE of 18% per year...

A stock has an expected return of 0.07, its beta is 0.75, and the risk-free rate...

A stock has an expected return of 0.07, its beta is 0.75, and the risk-free rate is 0.03. What must the expected return on the market be? Enter the answer with 4 decimals (e.g. 0.0567).

Subjects