59533341-FM11-Ch-07-Instructors-Manual-1

5 412 123 step 2 calculate the expected dividends d0

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: = 7.5% + (4%)1.2 = 12.3%. Step 2: Calculate the expected dividends: D0 = $2.00 D1 = $2.00(1.20) = $2.40 D2 = $2.00(1.20)2 = $2.88 D3 = $2.88(1.07) = $3.08 Step 3: Calculate the PV of the expected dividends: PVDiv = $2.40/(1.123) + $2.88/(1.123)2 = $2.14 + $2.28 = $4.42. Ö Step 4: Calculate P2 : Ö P2 = D3/(rs - g) = $3.08/(0.123 - 0.07) = $58.11. Ö Step 5: Calculate the PV of P2 : PV = $58.11/(1.123)2 = $46.08. Step 6: Sum the PVs to obtain the stock¶s price: Ö P0 = $4.42 + $46.08 = $50.50. Alternatively, using a financial calculator, input the following: CF0 = 0, CF1 = 2.40, and CF2 = 60.99 (2.88 + 58.11) and then enter I = 12.3 to solve for NPV = $50.50. Answers and Solutions: 7 - 5 7-6 The problem asks you to determine the constant growth rate, given the following facts: P0 = $80, D1 = $4, and rs = 14%. Use the constant growth rate formula to calculate g: › rs= 1 +g 0 $4 +g $80 g = 0.09 = 9%. 0.14 = 7-7 Ö The problem asks you to determine the value of P3 , given the following facts: D1 = $2, b = 0.9, rRF = 5.6%, RPM = 6%, and P0 = $25. Proceed as follows: Step 1: Calculate the required rate of return: rs = rRF + (rM - rRF)b = 5.6% + (6%)0.9 = 11%. Step 2: Use the constant growth rate formula to calculate g: › rs 1 = +g 0 $2 +g $25 = 0.03 = 3%. 0.11 = g Step 3: Calculate Ö 3 : Ö3 = 0(1 + g)3 = $25(1.03)3 = $27.3182 § $27.32. Alternatively, you could calculate solve for Ö 3 : 4 and then use the constant growth rate formula to = 1(1 + g)3 = $2.00(1.03)3 = $2.1855. Ö 3 = $2.1855/(0.11 - 0.03) = $27.3188 } $27.32. 4 Answers and Solutions: 7 - 6 7-8 Vps = Dps/rps; therefore, rps = Dps/Vps. a. rps = $8/$60 = 13.3%. b. rps = $8/$80 = 10%. c. rps = $8/$100 = 8%. d. rps = $8/$140 = 5.7%. D 0 (1  g) $5[1  ( 0.05)] $5( 0.95) $4.75 = = = = $23.75. rs  g 0.15  ( 0.05)] 0.15  0.05 0 .20 7-9 Ö P0 = 7-10 a. ri = rRF + (rM - rRF)bi. rC = 9% + (13% - 9%)0.4 = 10.6%. rD = 9% + (13% - 9%)-0.5 = 7%. 1 rs  g = Note that rD is below the risk-free rate. But since this stock is like an insurance policy because it ³pays off´ when something bad happens (the market falls), the low return is not unreasona...
View Full Document

This note was uploaded on 09/14/2012 for the course MBA 341 taught by Professor Jamnadas during the Spring '12 term at LIM.

Ask a homework question - tutors are online