Answer:
Explanation:
1. Target stock price in 5 years
First find the dividend in the 5th year;
= 1.75 * ( 1 + 21%)â”
= $4.5390493
The calculate Earnings per Share;
= Dividend in 5th year/ Payout ratio
= 4.5390493 / 35%
= $12.968712
Now calculate the Share price;
= PE ratio * EPS
= 33 * 12.968712
= $427.97
2. Stock Price today assuming required return rate of 15%
This is the present values of all the dividends in addition to the stock price in 5 years.
[tex]= \frac{1.75 * 1.21}{1.15} + \frac{1.75 * 1.21^{2} }{1.15^{2} } + \frac{1.75 * 1.21^{3} }{1.15^{3}} + \frac{1.75 * 1.21^{4} }{1.15^{4} } + \frac{1.75 * 1.21^{5} }{1.15^{5} } + \frac{427.967 }{1.15^{5} }\\\\= 1.841304 + 1.9373724 + 2.0384526999 + 2.374451111856 + 2.2567097149 + 212.775235875\\\\= 223.2235258[/tex]
= $223.22