In: Accounting
Using dividend discount model we can compute the price today | ||||||||
i | ii | iii=i+ii | iv | v=iii*iv | ||||
Year | Growth rate | Dividend | Terminal value | Total cash flow | PVIF @ 8% | Present value | ||
1 | 20% | 2.76 | 2.76 | 0.925926 | 2.56 | |||
2 | 20% | 3.31 | 3.31 | 0.857339 | 2.84 | |||
3 | 20% | 3.97 | 3.97 | 0.793832 | 3.16 | |||
4 | 15% | 4.57 | 4.57 | 0.73503 | 3.36 | |||
5 | 15% | 5.26 | 5.26 | 0.680583 | 3.58 | |||
6 | 15% | 6.04 | 6.04 | 0.63017 | 3.81 | |||
7 | 15% | 6.95 | 6.95 | 0.58349 | 4.06 | |||
8 | 15% | 7.99 | 7.99 | 0.540269 | 4.32 | |||
9 | 15% | 9.19 | 9.19 | 0.500249 | 4.60 | |||
10 | 15% | 10.57 | 370.02 | 380.59 | 0.463193 | 176.29 | ||
208.56 | ||||||||
Compuation of terminal value | ||||||||
As per DDM termial value = Dividend expected in 11th year/(required rate - growth rate) | ||||||||
Terminal value on 10th year = | 10.57*105%/(8%-5%) | |||||||
370.02 | ||||||||
Therefore price today = | 208.56 | |||||||
Ans = | $ 208.56 |