In: Finance
Talcville Farms just paid a dividend of $3.36 on its stock. The growth rate in dividends is expected to be a constant 5.8% per year indefinitely. Investors require a 15.8% return on the stock for the first three years, a 13.8% return for the next three years, and an 11.8% return thereafter. What is the current share price? (Do not round intermediate calculations. Round the final answer to 2 decimal places. Omit $ sign in your response.)
Here dividend 0 is $ 3.36 given
Dividend 1 =3.36* 1.058 = 3.55488 , PV 1= 1/ (1.158)
Dividend 2 =3.55488* 1.058 = 3.761063 , PV 2= 1/ (1.158)^2
Dividend 3 =3.761063* 1.058 = 3.979205 , PV 3= 1/ (1.158)^3
Dividend 4 =3.979205 * 1.058 = 4.209999 , PV 4= 1/ [ (1.158)^3 * 1.138 ]
Dividend 5 =4.209999 * 1.058 = 4.454178 , PV 5= 1/ [ (1.158)^3 * (1.138)^2 ]
Dividend 6 =4.454178 * 1.058 = 4.712521 , PV 6= 1/ [ (1.158)^3 * (1.138)^3 ]
Dividend 7 =4.712521 * 1.058 = 4.985847 , PV 7= 1/ [ (1.158)^3 * (1.138)^3 * 1.118]
Dividend 8 =4.985847 * 1.058 = 5.275026 ... ( We require Dividend 8 only to calculate the terminal value as per dividend growth model)
Terminal value = Dividend 8/ ( Required rate - growth rate)= 5.275026 / (0.118 - 0.058)= 87.9171
The current share price calculations are shown below :
Period | Cash flow(CF) | Present value factor (PV) | CF *PV |
Dividend 1 | 3.55488 | 0.863558 | 3.069845 |
Dividend 2 | 3.761063 | 0.745732 | 2.804746 |
Dividend 3 | 3.979205 | 0.643983 | 2.56254 |
Dividend 4 | 4.209999 | 0.56589 | 2.382396 |
Dividend 5 | 4.454178 | 0.497267 | 2.214917 |
Dividend 6 | 4.712521 | 0.436966 | 2.059211 |
Dividend 7 | 4.985847 | 0.390846 | 1.948699 |
Dividend 8 | 5.275026 | ||
Terminal value at year 7 | 87.9171 | 0.390846 | 34.36205 |
Total | 51.40441 |
the current share price is 51.40 (Answer)