In: Finance
Moody Farms just paid a dividend of $3.50 on its stock. The growth rate in dividends is expected to be a constant 5 percent per year indefinitely. Investors require a return of 13 percent for the first three years, a return of 11 percent for the next three years, and a return of 9 percent thereafter. What is the current share price?
Dividend0 (D0) = $3.50
Growth rate = 5% p.a.
Dividendat the end of year 7 (D7) = $3.50 x (1+5%)7 = $ 4.925
Required Returns after year 6 = 9% p.a.
Using Gordon's dividend growth model,
Terminal value of dividends receivable after year 6 at the end of year 6 = D7 / (ke-g) = 4.925 / (9%-5%) = $123.125
Therefore value of share:
Year | Dividend | PVF | PV |
1 | 3.675 | 0.885 | 3.25 |
2 | 3.859 | 0.783 | 3.02 |
3 | 4.052 | 0.693 | 2.81 |
4 | 4.254 | 0.624 | 2.66 |
5 | 4.467 | 0.562 | 2.51 |
6 | 4.690 | 0.507 | 2.38 |
Terminal value 6 | 123.125 | 0.507 | 62.39 |
Price of share | 79.02 |
PVF is calculated using 13% for 1st 3 years and then 11% for next 3 years
PV for year 1 = 1/1.13
PV for year 2 = 1/1.132
PV for year 3 = 1/1.133
PV for year 4 = 1/(1.133 x 1.11)
PV for year 5 = 1/(1.133 x 1.112)
PV for year 6 = 1/(1.133 x 1.113)
Thumbs up please if satisfied. Thanks :)