Final answer:
The value of the stock can be calculated using the dividend growth model. The present value of each expected dividend is calculated and then summed up to get the total value of the stock. The final value is approximately $31.594.
Step-by-step explanation:
The value of the stock can be calculated using the dividend growth model. First, we need to calculate the present value of each dividend received at different time periods.
Using the formula for the present value of a dividend, the present value of the expected dividends for the next four years can be calculated as follows:
- Year 1: $0.70 / (1 + 0.125)^1 = $0.623
- Year 2: $0.70 * (1 + 0.30) / (1 + 0.125)^2 = $0.874
- Year 3: $0.70 * (1 + 0.30)^2 / (1 + 0.125)^3 = $1.222
- Year 4: $0.70 * (1 + 0.30)^3 / (1 + 0.125)^4 = $1.706
Then, we need to calculate the present value of the dividends beyond the fourth year using the stable growth rate:
Year 5 onwards: $1.706 * (1 + 0.11)^1 / (0.125 - 0.11) = $27.169
Finally, we can sum up the present values of all the dividends to get the total value of the stock: $0.623 + $0.874 + $1.222 + $1.706 + $27.169 = $31.594
Therefore, using the dividend growth model, the value of the stock is approximately $31.594.