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 |