Answer:
Price of share $ 59.747
Step-by-step explanation:
The Dividend Valuation Model(DVM) is a technique used to value the worth of an asset. According to this model, the value of an asset is the sum of the present values of the future cash flows would that arise from the asset discounted at the required rate of return.
This model would be applied as follows:
PV of dividend from Year 1 to Year 4
(13× 1.12^-1) + (9× 1.12^-2 ) + ( 8 ×1.12^-3 ) + (3.50 ×1.12^-3 )= 26.38
PV of dividend from year 5 and beyond
This will be done in two steps
PV in year 4 terms
PV = D× (1+g)/ke- g
D- 3.50, g- 5%, ke- 12%
PV = 3.50× 1.05/ (0.12- 0.05)
PV = 52.5
PV in year 0 terms
52.5 × 1.12^(-4)= 33.36469912
Total PV = 26.38 + 33.36 = 59.747
Price of share $ 59.747