In: Finance
The forecasted dividend per share in 2019 (it is 2011 in the case) is $1.21. If the dividend per share is expected to grow by 6% each year over the period 2020 to 2024, and stabilizes to 3% each year forever, determine the following:
B) the true price of the stock.
Based on CAPM-Cost of equity = 7.01%
| Discount rate | 7.0100% | ||
| 3.24 | Year | Discounted CF= cash flows/(1+rate)^year | Cumulative cash flow |
| - | 0 | - | - |
| 1.210 | 1 | 1.13 | 1.13 |
| 1.283 | 2 | 1.12 | 2.251 |
| 1.360 | 3 | 1.11 | 3.360 |
| 1.441 | 4 | 1.10 | 4.46 |
| 1.528 | 5 | 1.09 | 5.55 |
| 1.619 | 6 | 1.08 | 6.63 |
| 41.592 | 6 | 27.70 | 34.33 |
|
terminal value = 1.619*1.03/(0.071 - 0.03) = 41.592; price = 34.33 |