In: Finance
Company has the following dividend stream.
D1 = 1.37
D2 = 3.35
D3 = 4.42
D4 = 5.76
Dividend is expected to be constant after year 4, with a growth rate of 4%. The cost of equity is 10%. What is the stock price, P0 , today?
P0 = D1/(1 + r)^1 + D2/(1 + r)^2 + D3/(1 + r)^3 + D4/r * 1/(1 + r)^3
P0 = 1.37/(1 + 0.10)^1 + 3.35/(1 + 0.10)^2 + 4.42/(1 + 0.10)^3 + 5.76/0.10 * 1/(1 + 0.10)^3
P0 = 1.2454545455 + 2.7685950413 + 3.32081142 + 43.2757325319
P0 = $50.6105935387
The stock price today, P0 = $50.6105935387