In: Finance
Corporate Financial Management:The Equity Markets
10. a. XYZ Plc is growing quickly. Dividends are expected to grow at a 30 per cent rate for the next three years, with the growth rate falling off to a constant 6 per cent thereafter. If the required return is 13 per cent and the company just paid a €1.80 dividend, what is the current share price?
a.] Stock price = D1 / (1+required rate) + D2 / (1+required rate) 2 + D2 / (1+required rate) 3 + D4 / (required rate - growth rate) * (1+required rate) -3
= 2.34 / (1+0.13) + 3.042 / (1+0.13)2 + 3.955/ (1+0.13)3 + 4.192 /(0.13 - 0.06) * (1+0.13)-3
= 2.34 / (1.13) + 3.042 / (1.13)2 + 3.955/ (1.13)3 + 4.192 / 0.07 * (1.13)-3
= 2.34 / 1.13 + 3.042 / 1.2769 + 3.955 / 1.4429 + 4.192 / 0.07 * 1/(1.13)3
= 2.34 / 1.13 + 3.042 / 1.2769 + 3.955 / 1.4429 + 4.192 / 0.07 * 1/1.4429
= 2.0708 + 2.3823 + 2.7410 + 41.5037
= 48.70
Note:- D1 =1.8 * 1.30 = 2.34
D2 = 2.34 * 1.3 = 3.042
D3 = 3.042 * 1.3 = 3.955
D4 = 3.955 * 1.06 = 4.192
b.] Stock price = next year dividend / (required rate - growth rate)
100 = 4 / ( required rate - 0.05)
100 required rate - 5 = 4
100 required rate = 9
required rate of return = 9%