In: Finance
Carnes Cosmetics Co.'s stock price is $46, and it recently paid a $1.75 dividend. This dividend is expected to grow by 25% for the next 3 years, then grow forever at a constant rate, g; and rs = 14%. At what constant rate is the stock expected to grow after Year 3? Do not round intermediate calculations. Round your answer to two decimal places.
Year | Growth rate | Dividend computation | Dividend | PV factor @14%, 1/(1+r)^time | Dividend * PV factor |
1 | 25.00% | 1.75*(1+25%) | $ 2.19 | 0.8772 | $ 1.92 |
2 | 25.00% | 2.19*(1+25%) | $ 2.73 | 0.7695 | $ 2.10 |
3 | 25.00% | 2.73*(1+25%) | $ 3.42 | 0.6750 | $ 2.31 |
PV of dividends | $ 6.33 | ||||
Current share price= | $ 46.00 | ||||
Less PV of dividends (T1-T3)= | $ (6.33) | ||||
PV of share price at T3= | $ 39.67 | ||||
PV factor from T3 to T0 | 0.6750 | ||||
Share price at T3= | 39.67/0.6750 | ||||
Share price at T3= | $ 58.77 | ||||
Current Dividend | $ 3.42 | ||||
Rate of return | 14.00% | ||||
Growth Rate | g | ||||
Share price at T3= | =Current Dividend*(1+Growth rate)/(Rate of return-Growth Rate) | ||||
$ 58.77 | =3.42*(1+g)/(0.14-g) | ||||
58.77*(14%-g)= | =3.42*(1+g) | ||||
8.2278-58.77*g= | 3.42+3.42*g) | ||||
8.2278-3.42= | =58.77*g+3.42*g | ||||
4.8078 | =58.77*g+3.42*g | ||||
4.8078 | =62.19*g | ||||
g= | 4.8078/62.19 | ||||
g= | 7.73% | ||||
So the dividends will grow @ 7.73% beyond 3 years |