Answer :
Answer:
Stock's current market value = $44.87
Explanation:
We can solve this stock valuation problem using DDM (Dividend Discount Model).
Lets find the dividends for the years:
D0 = $1.32
D1 = $1.32*1.3 = $1.716
D2 = $1.716*1.1 = $1.888
D3 = $1.888*1.05 = $1.982
The formula of stock valuation:
[tex]P_n=\frac{D_{n+1}}{k_e-g}[/tex]
Lets calculate the terminal value after Year 3 afterwards:
[tex]P_n=\frac{D_{n+1}}{k_e-g}\\P_n=\frac{1.982}{0.09-0.05}\\P_n=49.55[/tex]
Note: rate of return, k_e = 0.09 (given) and growth rate (g) is 5% or 0.05
Now,
The present value of the stocks is gotten using formula:
[tex]P_n=\frac{D_{n+1}}{(1+r)^n}+\frac{Terminal}{(1+r)^n}[/tex]
So, we have:
[tex]P_0=\frac{1.716}{1.09}+\frac{1.888}{1.09^2}+\frac{49.55}{1.09^2}\\P_0=44.87[/tex]
Stock's current market value = $44.87