Assume that today is January 1, 2019 and that at t = 1 the company will pay the dividend per share that Value Line is forecasting for 2019.

Assume that today is January 1, 2019 and that at t = 1 the company will pay the dividend per share that Value Line is forecasting for 2019. (That is, assume that this forecasted 2019 dividend is D1, and that this is the first cash flow you receive as an investor. Assume that the 2018 dividend has already been paid.) Looking on the left-hand side of the report, note the section where they forecast annual growth rates – in particular, look at the estimated dividend growth rate from ’15 – ’17 to ’21 – ’23. Assume that this is the dividend growth rate for the four years after 2019 (2020-2023, which correspond to Years 2, 3, 4, and 5). Assume that after 2023 (after Year 5), the dividend grows at a long-run constant growth rate of 5% a year.

Given these assumptions, what is your estimate of the stock’s intrinsic value?  

P=D1/(1+rs )^1 +D2/(1+r_s )^2  +D3/(1+rs )^3 +D4/(1+rs )^4 +D5/(1+rs )^5 +D6/(rs-g)

rs=9.03%

g=5%

D1 (2019)=$2.85

D2 (2020)=$3.21($2.85*12.5%)

D3 (2021)=$3.61($3.21*12.5%)

D4 (2022)=$4.06 ($3.61*12.5%)

D5 (2023) = $4.57 ($4.06 * 12.5%)

D6 (2024+)=$4.80 ($4.57*5%)

P=$2.85/1.093+$3.21/1.195+$3.61/1.306+$4.06/1.427+$4.57/1.560+$4.80/0.088

Estimated intrinsic value= $68.39

Do I have the formulas right?

Show more

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more