Answer:
P0 = $90.3328 rounded off to $90.33
Step-by-step explanation:
The two stage growth model of DDM can be used to calculate the price of the share today. The DDM values a stock based on the present value of the expected future dividends from the stock. The price of this stock under this model can be calculated as follows,
P0 = D0 * (1+g1) / (1+r) + D0 * (1+g1)^2 / (1+r)^2 + D0 * (1+g1)^3 / (1+r)^3
+ [ (D0 * (1+g1)^3 * (1+g2) / (r - g2)) / (1+r)^3 ]
Where,
- g1 is the initial growth rate which is 30%
- g2 is the constant growth rate which is 5%
- r is the required rate of return
P0 = 2.8 * (1+0.3) / (1+0.11) + 2.8 * (1+0.3)^2 / (1+0.11)^2 +
2.8 * (1+0.3)^3 / (1+0.11)^3 +
[ (2.8 * (1+0.3)^3 * (1+0.05) / (0.11 - 0.05)) / (1+0.11)^3 ]
P0 = $90.3328 rounded off to $90.33
P0 = $13.33