In: Finance
Deja Brew Coffee Manufacturing Corporation is expected to pay the following dividends over the next six years: $5, $13, $18, $11, $21 and $3.45. Afterward, the company pledges to maintain a constant 7 percent growth rate in dividends, forever. If the required return on the stock is 9% percent, what is the share price in year 6, P6? What is the current share price, P0? Show all work and be descriptive please!
Share price in year 6 (P6)
Dividend per share in Year 6 (D6) = $3.45 per share
Dividend Growth Rate after 6th year (g) = 7.00% per year
Required Rate of Return (Ke) = 9.00%
Therefore, the Share price in year 6 (P6) = D6(1 + g) / (Ke – g)
= $3.45(1 + 0.07) / (0.09 – 0.07)
= $3.6915 / 0.02
= $184.58 per share
The current share price (P0)
As per Dividend Discount Model, the Current Share Price the Present Value of the future dividend payments and the present value the stock price for the year 4
Year |
Cash flow ($) |
Present Value factor at 9.00% |
Present Value of cash flows ($) |
1 |
5.00 |
0.91743 |
4.59 |
2 |
13.00 |
0.84168 |
10.94 |
3 |
18.00 |
0.77218 |
13.90 |
4 |
11.00 |
0.70843 |
7.79 |
5 |
21.00 |
0.64993 |
13.65 |
6 |
3.45 |
0.59627 |
2.06 |
6 |
184.58 |
0.59627 |
110.06 |
TOTAL |
162.98 |
||
“The current share price (P0) will be $162.98 per share”
NOTE
The Formula for calculating the Present Value Factor is [1/(1 + r)n], Where “r” is the Discount/Interest Rate and “n” is the number of years.