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

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

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: ble. b. In this situation, the expected rate of return is as follows: › r c= D1/P0 + g = $1.50/$25 + 4% = 10%. However, the required rate of return is 10.6 percent. Investors will seek to sell the stock, dropping its price to the following: Ö PC = › At this point, r c= 7-11 $1.50 = $22.73. 0.106  0.04 $1.50 + 4% = 10.6%, and the stock will be in equilibrium. $22.73 D0 = $1, rS = 7% + 6% = 13%, g1 = 50%, g2 = 25%, gn = 6%. 0 rs = 13% g1 = 50% 1.327 1 2 3 | | | | 1.50 g2 = 25% g1 = 6% 4 | 1.875 1.9875 + 28.393 = 1.9875/(0.13 - 0.06) = 30.268 23.704 $25.03 Answers and Solutions: 7 - 7 7-12 Calculate the dividend stream and place them on a time line. Also, calculate the price of the stock at the end of the supernormal growth period, and include it, along with the dividend to be paid at t = 5, as CF5. Then, enter the cash flows as shown on the time line into the cash flow register, enter the required rate of return as I = 15, and then find the value of the stock using the NPV calculation. Be sure to enter CF0 = 0, or else your answer will be incorrect. D0 = 0; D1 = 0, D2 = 0, D3 = 1.00 D4 = 1.00(1.5) = 1.5; D5 = 1.00(1.5)2 = 2.25; D6 = 1.00(1.5)2(1.08) = $2.43. Ö P0 = ? 0 rs = 15% 1 2 3 g = 50% 4 5 g = 8% 6 | | | | | | 1.00 0.66 0.86 18.38 Ö $19.89 = P0 | 1.50 2.25 34.71 36.96 2.43 0.15  0.08 Ö P5 = D6/(rs - g) = 2.43/(0.15 - 0.08) = 34.71. This is the price of the stock at the end of Year 5. CF0 = 0; CF1-2 = 0; CF3 = 1.0; CF4 = 1.5; CF5 = 36.96; I = 15%. With these cash flows in the CFLO register, press NPV to get the value of the stock today: NPV = $19.89. 7-13 a. Vps = b. Vps = D ps rps = $10 = $125. 0.08 $10 = $83.33. 0.12 Answers and Solutions: 7 - 8 7-14 0 | g = 5% D0 = 2.00 1 2 3 4 | | | | D1 D2 D3 D4 Ö P3 a. D1 = $2(1.05) = $2.10. D2 = $2(1.05)2 = $2.21. D3 = $2(1.05)3 = $2.32. b. PV = $2.10(0.8929) + $2.21(0.7972) + $2.32(0.7118) = $5.29. Calculator solution: Input 0, 2.10, 2.21, and 2.32 into the cash flow register, input I = 12, PV = ? PV = $5.29. c. $34.73(0.7118) = $24.72. Calc...
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