In: Finance
Elvis Inc. common stock is expected to pay their first dividend of $2 at the end of two years from today. Once the firm starts paying dividends, analysts expect the dividends to grow at a supernormal rate of 8% for the next year, and then attain a constant growth of 2% forever thereafter. The required rate of return on the stock is 7.5%.
a) What is the value of Elvis Inc.'s stock today?
b) In addition to the regular dividend stream, Elvis Inc. has announced that they will distribute a special dividend of $1.35 per share at the end of each of the first three years. What will be the value of the stock today?
Ans a | |||||
Year | 1 | 2 | 3 | Total | |
Dividend | 0 | 2 | 2.16 | ||
(2*1.08) | |||||
Discounting factor for 7.5% | 0.9302 | 0.8653 | 0.8050 | ||
Step1 | Present value at 7.5% | - | 1.73 | 1.74 | 3.47 |
Step2 | Horizon value at the end of 3rd year as per gordon model= | Expected dividend in Year4/(Ke-g) | |||
= | 40 | (2.20/(0.075-0.02)) | |||
Present value of horizon value= | 32.20 | (40/(1.075^3)) | |||
Expected dividend in Year4= | 2.20 | (2.16*1.02) | |||
Step3=Step1+step2 | Value of stock today=step 1 +step2 | ||||
35.67 | (3.47+32.2) | ||||
Note: Ke = cost of capital and g=growth. | |||||
Ans b | |||||
Year | 1 | 2 | 3 | Total | |
Dividend | 0 | 2 | 2.16 | ||
Special dividend | 1.35 | 1.35 | 1.35 | ||
Step1 | Total dividend | 1.35 | 3.35 | 3.51 | |
(2*1.08) | |||||
Discounting factor for 7.5% | 0.9302 | 0.8653 | 0.8050 | ||
Present value at 7.5% | 1.26 | 2.90 | 2.83 | 6.98 | |
Step2 | Horizon value at the end of 3rd year as per gordon model= | Expected dividend in Year4/(Ke-g) | |||
= | 40 | (2.20/(0.075-0.02)) | |||
Present value of horizon value= | 32.20 | (40/(1.075^3)) | |||
Expected dividend in Year4= | 2.20 | (2.16*1.02) | |||
Step3=Step1+step2 | Value of stock today=step 1 +step2 | ||||
39.18 | (6.98+32.2) | ||||
Note: Ke = cost of capital and g=growth. | |||||