In: Finance
You are forecasting a stock to pay the following
dividends:
$4.65 , $3.45 , $4.
The dividends will then begin declining at a rate of 8.0% for the foreseeable future. What is the intrinsic value of this stock if the required return is 14%?
Intrinsic Value of stock is $20.72 | ||||
Statemnet showing Current Price | ||||
Particulars | Time | PVf 14% | Amount | PV |
Cash inflows (Dividend) | 1.00 | 0.8772 | 4.6500 | 4.08 |
Cash inflows (Dividend) | 2.00 | 0.7695 | 3.4500 | 2.65 |
Cash inflows (Dividend) | 3.00 | 0.6750 | 4.0000 | 2.70 |
Cash inflows (Price) | 3.00 | 0.6750 | 16.7273 | 11.29 |
Current Price of Stock | 20.72 | |||
P3= D4/ke-g | ||||
P3 = 4*.92/(14%-(-8%) | ||||
P3 = 3.68/(22%) | ||||
P3= 16.7273 |