Answer:
$11.58
Step-by-step explanation:
Given data :
quarterly dividend paid = $0.35
dividend growth for next 4 quarters = 5% = 0.05
dividend growth after 4 quarters = 0.4% = 0.004
quarterly return = 4%
calculate the intrinsic value of ABC stock
first we calculate the quarterly growth of the dividend
1st quarter = 0.35 * ( 1.05 ) = $0.3675
2nd quarter = 0.3675 * 1.05 = $0.3859
3rd quarter = 0.3859 * 1.05 = $0.4052
4th quarter = 0.4052 * 1.05 = $0.4255
fifth quarter = 0.4255 * 1.004 =$0.4272
value price after 4 quarter ( P4 ) = fifth quarter / ( quarterly return - growth after 4th quarter)
hence P4 = 0.4272 / ( 0.04 - 0.004 )
= 0.4272 / 0.036 = $11.87
intrinsic value = 0.3675 / 1.04 + 0.3859/1.04^2 + 0.4052/1.04^3 + 0.4255/1.04^4 + 11.87 / 1.04^4
intrinsic value = 0.3534 + 0.3568 + 0.3602 + 0.3637 + 10.15 = $11.58