Question

In: Finance

(DDM-Three stage Model Question) Cathy Evert has been given the assignment of preparing a business valuation...

(DDM-Three stage Model Question)

Cathy Evert has been given the assignment of preparing a business valuation of ABC LTD. The following information was collected:

High Growth Stage Stable Growth Stage

Return on Assets 19% 4%

Payout 35% 59%

Debt Ratio 0.20 0.65

Length 2 Years Indefinite

Beta 1.05 0.90

Evert expects the high growth period to phase into the stable growth period evenly over a 2 year period before reaching stable growth in Year 5. The 20 year government bond rate is 5% and the market risk premium is 4.5%. Dividends per share were $3.52 at the end of the last period. Estimate the intrinsic value of ABC's shares ?

Solutions

Expert Solution

Calculation of Intrinsic value of ABC's shares:

Given,

Year stage
1 High growth stage
2 High growth stage
3 Both High growth stage and Stable growth stage
4 Both High growth stage and Stable growth stage
5 Stable growth stage
6 to indefinite period Stable growth stage

For year 1 and 2 :

Given,

Particulars At High growth stage
DPS $3.52
20 Year government bond(Rf) 5%
Market risk premium (Rm-Rf) 4.5%
β of firm 1.05
Debt Equity Ratio 0.20
Payout Ratio 35%
Return on assets 19%

Payout Ratio = 35%

Retention ratio

= 1 - Payout ratio

Retention ratio = 1 - 0.35 = 0.65

Growth rate(g)

= Return on assets×Retention Ratio

g = 19×0.65 = 12.35%

β of firm = 1.05

β of equity

= β of firm×(1+Debt equity ratio)

β of Equity = 1.05×(1+0.20) = 1.26

Cost of Equity (Ke) = Rf+β(Rm-Rf)

Ke = 5+1.26(4.5)

Ke = 10.67%

DPS1 = DPS0×(1+g)

DPS1 = 3.52×(1+0.1235) = 3.95472

DPS2 = DPS1×(1+g)

DPS2 = 3.95472×(1+0.1235) = 4.44312

For year 3 and 4 :

Given,

Particulars At High growth stage At Stable growth stage At Both stages spread evenly
β of firm 1.05 0.90 0.975
Debt Equity Ratio 0.20 0.65 0.425
Payout ratio 35% 59% 47%
Return on assets 19% 4% 11.5%

Retention ratio = 1 - 0.47 = 0.53

Growth rate (g) = 11.5×0.53 = 6.095%

β of Equity = 0.975×(1+0.425) = 1.3894

Cost of Equity (Ke) = 5+1.3894(4.5) = 11.25%

DPS3 = DPS2×(1+g)

DPS3 = 4.44312×(1+0.06095) = 4.71394

DPS4 = DPS3×(1+g)

DPS4 = 4.71394×(1+0.06095) = 5.00125

For year 5 and indefinite period :

Given,

Particulars At Stable growth stage
β of firm 0.90
Debt Equity Ratio 0.65
Payout ratio 59%
Return on assets 4%

Retention ratio = 1-0.59 = 0.41

Growth rate (g) = 4×0.41 = 1.64%

β of Equity = 0.90×(1+0.65) = 1.485

Cost of Equity (Ke) = 5+1.485(4.5) = 11.68%

DPS5 = DPS4×(1+g)

DPS5 = 5.00125×(1+0.0164) = 5.08327

Terminal value for Indefinite period:

= [ DPS5×(1+g)]÷(Ke - g)

= [5.08327×(1+0.0164)]÷(0.1168 - 0.0164)

= 51.4601

Calculation of value of ABC's shares:

Value of ABC's shares:

DPS1÷(1+Ke) + DPS2÷(1+Ke)^2 + DPS3÷(1+Ke)^3 + DPS4÷(1+Ke)^4 + DPS5÷(1+Ke)^5 + Terminal value÷(1+Ke)^5

Calculation of present value of dividends and present value of Terminal value:

Year Dividend per share/Terminal value Ke Present value of Dividend per share/Terminal value
1 DPS1 = 3.95472 10.67% 3.95572÷1.1067 = 3.5734
2 DPS2 = 4.44312 10.67% 4.44312÷(1.1067)^2 = 3.6277
3 DPS3 = 4.71394 11.25%

4.71394÷(1.1067)^2×(1.1125)

= 3.4596

4 DPS4 = 5.00125 11.25%

5.00125÷(1.1067)^2×(1.1125)^2

= 3.2993

5 DPS5 = 5.08327 11.68%

5.08327÷(1.1067)^2×(1.1125)^2×(1.1168)

= 3.0027

6th year to indefinite period Terminal value = 51.4601 11.68%

51.4601÷(1.1067)^2×(1.1125)^2×(1.1168)

= 30.3973

Value of ABC's shares

= 3.5734+3.6277+3.4596+3.2993+3.0027+30.3973

= $47.36


Related Solutions

Meatball is preparing a valuation of Space Force Inc (SFI) using a multiple-stage FCFE valuation model...
Meatball is preparing a valuation of Space Force Inc (SFI) using a multiple-stage FCFE valuation model with the following estimates. The FCFE per share for the current year is $1.25. The FCFE is expected to grow at 12 percent for the next four years, then at 8 percent annually for the following three years, and finally at a constant growth rate of 5 percent starting the eighth year. SFI’s estimated beta is 1.15, and Meatball believes that the current market...
In most valuation of stock prices, we use the DDM model, use the DDM to value...
In most valuation of stock prices, we use the DDM model, use the DDM to value a stock of your choice (Walmart ), show the work on your answer and explain what this shows of your chosen stock remenber to have a good logical arguments. Stock value = Dividend per Share / (discount rate - dividend growth rate)
In year 2008, Janet’s firm is using a two-stage dividend discount model (DDM) to find the...
In year 2008, Janet’s firm is using a two-stage dividend discount model (DDM) to find the intrinsic value of SmileWhite Co. The risk-free interest rate is 4.5% and expected return of market is 14.5% and beta of the SmileWhite Co. is 1.15. In 2008, dividend per share is $1.72 for the company. Dividends are expected to grow at a rate of 12% per year for the next three years until 2011. After 2011 dividend growth rate will be at constant...
Explain the advantages of using a two-stage dividend discount model (DDM) to value a share rather...
Explain the advantages of using a two-stage dividend discount model (DDM) to value a share rather than a constant-growth dividend model. Using a simple numerical example, describe one weakness in all DDMs
1) Using the multi-stage Dividend Discount Model (DDM), calculate the value, today, of a share which...
1) Using the multi-stage Dividend Discount Model (DDM), calculate the value, today, of a share which pays no dividend as yet, but expects to pay its first ever dividend of $0.50 per share in exactly 3 years from today (t=3), a dividend of $1 in year 4, and then expects the dividend to grow at 3% per annum indefinitely. The required return is 12% per annum. b) A fast growth share has the first dividend (t=1) of $1.94. Dividends are...
Question 1. The DDM model assumes that the value of a share of stock equals the...
Question 1. The DDM model assumes that the value of a share of stock equals the present value of its expected future cash receipts. The elements of the computation are: Dividend one year hence: D(1) = €3, Stock price one year hence: P(1) = €24 and Annual risk adjusted discount rate:1 k = 12.5%. Question 2. The Blue Dog Company has common stock outstanding that has a current price of $20 per share and a $0.5 dividend. Blue Dog’s dividends...
Janet Ludlow’s firm requires all its analysts to use a two-stage dividend discount model (DDM) and...
Janet Ludlow’s firm requires all its analysts to use a two-stage dividend discount model (DDM) and the capital asset pricing model (CAPM) to value stocks. Using the CAPM and DDM, Ludlow has valued QuickBrush Company at $63 per share. She now must value SmileWhite Corporation. a. Calculate the required rate of return for SmileWhite by using the information in the following table: Quick Brush SmileWhite Beta 1.35 1.15 Market price $45.00 $30.00 Intrinsic value $63.00 ? Notes: Risk-free rate 4.50%...
Janet Ludlow’s firm requires all its analysts to use a two-stage dividend discount model (DDM) and...
Janet Ludlow’s firm requires all its analysts to use a two-stage dividend discount model (DDM) and the capital asset pricing model (CAPM) to value stocks. Using the CAPM and DDM, Ludlow has valued QuickBrush Company at $63 per share. She now must value SmileWhite Corporation. a. Calculate the required rate of return for SmileWhite by using the information in the following table: Quick Brush SmileWhite Beta 1.35 1.15 Market price $45.00 $30.00 Intrinsic value $63.00 ? Notes: Risk-free rate 4.50%...
BIOMET VALUATION PROBLEM Three-Stage FCFE Model Biomet Inc., designs, manufactures and markets reconstructive and trauma devices,...
BIOMET VALUATION PROBLEM Three-Stage FCFE Model Biomet Inc., designs, manufactures and markets reconstructive and trauma devices, and reported earnings per share of $0.56 in 1993, on which it paid no dividends. (It had revenues per share in 1993 of $2.91). It had capital expenditures of $0.13 per share in 1993 and depreciation in the same year of $0.08 per share. The working capital was 60% of revenues in 1993 and will remain at that level from 1994 to 1998, while...
So called “H-Model” in stock valuation is a variant of the following model. 3-stage dividend discount...
So called “H-Model” in stock valuation is a variant of the following model. 3-stage dividend discount model (DDM) 2-stage DDM the Gordon model
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT