Question

In: Finance

Burklin, Inc., has earnings of $18.5 million and is projected to grow at a constant rate...

Burklin, Inc., has earnings of $18.5 million and is projected to grow at a constant rate of 5 percent forever because of the benefits gained from the learning curve. Currently, all earnings are paid out as dividends. The company plans to launch a new project two years from now that would be completely internally funded and require 25 percent of the earnings that year. The project would start generating revenues one year after the launch of the project and the earnings from the new project in any year are estimated to be constant at $7 million. The company has 8.3 million shares of stock outstanding.

    

Estimate the value of the stock. The discount rate is 10 percent.

Solutions

Expert Solution

Ans. Value of Stock = $48.4

Dividend for first 2 years = Net earnings

Dividend per share = Dividend / no. of shares = 18.5 / 8.3 = $2.229

Dividend in year 1 = 2.229 * (1+5%) = $2.34

Dividend in year 2 = 2.34 * (1+5%) = $2.457

Dividend in year 3 (25% of earnings were used for the project)= 2.457 * (1+5%) * (1-25%) = $1.935

Dividend in year 4 (excl. net income from new project) = 2.457 * (1+5%) * (1+5%) = $2.709

Net income from new project constant forever = $7 million

Dividend per share from the new project (will be constant forever) = 7 / 8.3 = $0.843

Value of stock = Dividend in year 1 / (1+10%)^1 + Dividend in year 2 / (1+10%)^2 + Dividend in year 3 / (1+10%)^3+ (Dividend in year 4 (excl. net income from new project) / (discount rate - dividend growth rate)) / (1+10%)^4 + (Dividend per share from the new project / discount rate) / (1+10%)^4

Value of stock = (2.34/1.1) + (2.457/1.1^2)+ (1.935/1.1^3)+((2.709 / (10% - 5%)) / 1.1^4)+ ((0.843 / 10%)/ (1+10%)^4)

Value of stock = 2.127 + 2.031 + 1.454 + 37.006 + 5.758

Value of stock = $48.4


Related Solutions

Bruin Inc. will have earnings of $15 million next year and is projected to grow at...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at a constant rate of 6 percent forever. All earnings are paid out as dividends to shareholders. The company plans to launch a new project three years from now that will cost $10 million. The project will increase the firm's annual earnings by a constant $8.3 million every year forever starting one year later (i.e. 4 years from now). What is the market value of...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at a constant rate of 6 percent forever. All earnings are paid out as dividends to shareholders. The company plans to launch a new project three years from now that will cost $10 million. The project will increase the firm's annual earnings by a constant $8.3 million every year forever starting one year later (i.e. 4 years from now). What is the market value of...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at a constant rate of 6 percent forever. All earnings are paid out as dividends to shareholders. The company plans to launch a new project three years from now that will cost $10 million. The project will increase the firm's annual earnings by a constant $8.3 million every year forever starting one year later (i.e. 4 years from now). What is the market value of...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at...
Bruin Inc. will have earnings of $15 million next year and is projected to grow at a constant rate of 6 percent forever. All earnings are paid out as dividends to shareholders. The company plans to launch a new project three years from now that will cost $10 million. The project will increase the firm's annual earnings by a constant $8.3 million every year forever starting one year later (i.e. 4 years from now). What is the market value of...
XYZ Corporation has total earnings of $500 Million which are projected to remain constant. XYZ also...
XYZ Corporation has total earnings of $500 Million which are projected to remain constant. XYZ also has total shares outstanding of 300 million. The corporation intends to distribute dividends to its shareholders according to the following schedule: Period 1: Give a dividend payout rate of 40% Period 2: Give a dividend payout rate of 100%. Period 3 until forever: Give a dividend payout rate of 70%. Dividends are also projected to grow at a rate of 4% every year forever....
XYZ Corporation has total earnings of $500 Million which are projected to remain constant. XYZ also...
XYZ Corporation has total earnings of $500 Million which are projected to remain constant. XYZ also has total shares outstanding of 300 million. The corporation intends to distribute dividends to its shareholders according to the following schedule: Period 1: Give a dividend payout rate of 40% Period 2: Give a dividend payout rate of 100%. Period 3 until forever: Give a dividend payout rate of 70%. Dividends are also projected to grow at a rate of 4% every year forever....
Zeta Inc. expects earnings dividends to to grow at an annual rate of 20,15, and 10...
Zeta Inc. expects earnings dividends to to grow at an annual rate of 20,15, and 10 percent respectively over the next three years after which the company settles into a constant growth pattern of 5% per year indefinitely. If current dividend is $2 per share and investors require a 16% annual return on Vega stock, what is a fair price for a share of Vega's stock today? In excel please. thank you.
ABC Inc. just reported earnings of $35 million. It has adiscount rate of 8% on...
ABC Inc. just reported earnings of $35 million. It has a discount rate of 8% on its stock. Assume its returnon new investment is 12%. The company has 1.5 million shares outstanding. If earnings are expected tohave a perpetual growth rate of 6%, calculate ABC Inc.’s EPS1.A. $24.73B. $23.33C. $25.20D. $26.13E. None of the options
1. Ogier Incorporated currently has $900 million in sales, which are projected to grow by 8%...
1. Ogier Incorporated currently has $900 million in sales, which are projected to grow by 8% in Year 1 and by 4% in Year 2. Its operating profitability (OP) is 7%, and its capital requirement (CR) is 65%. Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to two decimal places. What are the projected sales in Years 1 and 2 (in...
Zeta Inc. expects earnings/dividends to grow at an annual rate of 20, 15, and 10 percent...
Zeta Inc. expects earnings/dividends to grow at an annual rate of 20, 15, and 10 percent respectively over the next three years after which the company settles into a constant growth pattern of 5 percent per year indefinitely. If current dividend is $ 2 per share and investors require a 16 percent annual return on Vega stock, what is a fair price for a share of Vega's stock today?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT