SlideShare a Scribd company logo
1 of 23
The Valuation of Long-Term
                      Securities
Topic: Preferred Stock & common stock
Preferred Stock is a type of stock that promises a (usually) fixed
dividend, but at the discretion of the board of directors.
Preferred Stock has preference over common stock in the

 payment of dividends and claims on assets.
Par Value: The par value represents the claim of the preferred
stockholder against the value of the firm.
Preferred Dividend / Preferred Dividend Rate

The preferred dividend rate is expressed as a percentage of the
par value of the preferred stock. The annual preferred dividend is
determined by multiplying the preferred dividend rate times the
par value of the preferred stock.
DivP               DivP                DivP
V=   (1 + kP)   1
                    +     (1 + kP)
                                 2
                                     + ... +   (1 + kP)∞

     ∞      DivP
 =Σ                          or DivP(PVIFA k              )
     t=1   (1 + kP)   t
                                                   P, ∞

      This reduces to a perpetuity!
                          V = DivP / kP
Stock PS has an 8%, $100 par value issue
outstanding. The appropriate discount rate
is 10%. What is the value of the preferred
stock?
stock

    DivP = $100 ( 8% ) = $8.00.
                             $8.00     kP
     = 10%.
       10%                             V
     = DivP / kP = $8.00 / 10%
     = $80
Common stock represents an ownership interest in a
Corporation. It has two features:
It entitles its owner to dividends, but only if the
company has earnings out of which dividends can be
paid, and only if management chooses to pay
dividends rather than retaining and reinvesting all
the earnings.
Stock can be sold at some future date, hopefully
at a price greater than the purchase price. If the
stock is actually sold at a price above its purchase
price, the investor will receive a capital gain.
Basic dividend valuation model accounts for
the PV of all future dividends.

          Div1           Div2                 Div∞
 V=    (1 + ke)1    +   (1 + ke)2   + ... +   (1 + ke)∞
      ∞      Divt          Divt: Cash Dividend
   =Σ       (1 + ke)t            at time t
      t=1
                           ke:      Equity investor’s
                                    required return
The basic dividend valuation model adjusted
          for the future stock sale.

          Div1         Div2              Divn + Pricen
V=    (1 + ke)1   +   (1 + ke)2   + ... +    (1 + k )n
                                                e

n:           The year in which the firm’s
             shares are expected to be sold.
Pricen:      The expected share price in year n.
The dividend valuation model requires the
forecast of all future dividends. The
following dividend growth rate assumptions
simplify the valuation process.
Constant Growth
No Growth
Growth Phases
The constant growth model assumes that dividends
          will grow forever at the rate g.

    D0(1+g) D0(1+g)2             D0(1+g)∞
V = (1 + k )1 + (1 + k )2 + ... + (1 + k )       ∞
            e            e                   e


                   D1:   Dividend paid at time 1.
      D1
  =                g:    The constant growth rate.
    (ke - g)       ke:   Investor’s required return.
Stock CG has an expected dividend
growth rate of 8%. Each share of stock
just received an annual $3.24 dividend.
The appropriate discount rate is 15%.
What is the value of the common stock?
                                  stock
D1 = $3.24 ( 1 + .08 ) = $3.50

VCG = D1 / ( ke - g ) = $3.50 / ( .15 - .08 ) =
$50
A common stock whose future dividends are not
expected to grow at all; that is, g = 0.

          D1                  D2                D
VZG =               +               + ... +
                                                    ∞

        (1 + ke)1       (1 + ke)2             (1 + ke)∞


          D1            D1:    Dividend paid at time 1.
  =
          ke            ke:    Investor’s required return.
Stock ZG has an expected growth rate of
0%. Each share of stock just received an
annual $3.24 dividend per share. The
appropriate discount rate is 15%. What is
the value of the common stock?
                          stock

D1   = $3.24 ( 1 + 0 ) = $3.24

VZG = D1 / ( ke - 0 ) = $3.24 / ( .15 - 0 )
    = $21.60
The growth phases model assumes that
dividends for each share will grow at two
or more different growth rates.


    n     D0(1+g1)   t        ∞ Dn(1+g2)t
V =Σ                     +    Σ      (1 + ke)t
    t=1   (1 + ke)
                 t
                             t=n+1
Note that the second phase of the growth
phases model assumes that dividends will
grow at a constant rate g2. We can rewrite
the formula as:

      n    D0(1+g1)t           1       Dn+1
V =Σ                   +
                           (1 + ke)n (ke - g2)
     t=1   (1 + ke)t
Stock GP has an expected growth rate of 16% for
the first 3 years and 8% thereafter. Each share of
stock just received an annual $3.24 dividend per
share. The appropriate discount rate is 15%. What
is the value of the common stock under this
scenario?
0        1         2        3        4         5            6
                                                                  ∞
           D1       D2       D3       D4        D5           D6

     Growth of 16% for 3 years   Growth of 8% to infinity!


Stock GP has two phases of growth. The first, 16%, starts
  at time t=0 for 3 years and is followed by 8% thereafter
 starting at time t=3. We should view the time line as two
             separate time lines in the valuation.
0     1      2     3              Growth Phase
                               #1 plus the infinitely
                                  long Phase #2
      D1    D2     D3
0     1      2      3     4      5       6
                                                ∞
                          D4      D5    D6
Note that we can value Phase #2 using the Constant
                  Growth Model
V3 = D4           We can use this model because
                  dividends grow at a constant 8%
     k-g          rate beginning at the end of Year 3.

0     1       2      3      4       5      6
                                                    ∞
                             D4     D5     D6
Note that we can now replace all dividends from year 4 to
     infinity with the value at time t=3, V3! Simpler!!
0    1       2      3              New Time
                                     Line
      D1    D2      D3
0     1      2      3                      D4
                             Where    V3 =
                    V3                     k-g
Now we only need to find the first four dividends to
      calculate the necessary cash flows.
Determine the annual dividends.
  D0 = $3.24 (this has been paid already)
  D1 = D0(1+g1)1 = $3.24(1.16)1 =$3.76
  D2 = D0(1+g1)2 = $3.24(1.16)2 =$4.36
  D3 = D0(1+g1)3 = $3.24(1.16)3 =$5.06
  D4 = D3(1+g2)1 = $5.06(1.08)1 =$5.46
0    1      2     3               Actual
                                  Values
    3.76 4.36 5.06
0    1      2      3                    5.46
                          Where $78 =
                                      .15-.08
                 78
    Now we need to find the present value of
              the cash flows.
We determine the PV of cash flows.
PV(D1) = D1(PVIF15%, 1) = $3.76 (.870) = $3.27
PV(D2) = D2(PVIF15%, 2) = $4.36 (.756) = $3.30
PV(D3) = D3(PVIF15%, 3) = $5.06 (.658) = $3.33
    P3 = $5.46 / (.15 - .08) = $78 [CG Model]
PV(P3) = P3(PVIF15%, 3) = $78 (.658) = $51.32
Finally, we calculate the intrinsic value by
summing all of cash flow present values.

V = $3.27 + $3.30 + $3.33 + $51.32
            V = $61.22
    3 D (1+.16)t     1                D4
V=Σ
       0
                     +
   t=1   (1 + .15) t     (1+.15)n (.15-.08)

More Related Content

What's hot

Ch6 class outline
Ch6 class outlineCh6 class outline
Ch6 class outline
Kate Muga
 
Explanation Bond Issue Price
Explanation Bond Issue PriceExplanation Bond Issue Price
Explanation Bond Issue Price
amengel
 
Ape 3.presentacion y solucion de ejercicios
Ape 3.presentacion y solucion de ejerciciosApe 3.presentacion y solucion de ejercicios
Ape 3.presentacion y solucion de ejercicios
alexandraalejandro5
 
Time value of money part 3
Time value of money part 3Time value of money part 3
Time value of money part 3
Sudipta Saha
 
Fin 515 week 5
Fin 515 week 5Fin 515 week 5
Fin 515 week 5
ecambry
 
Time value of money part2
Time value of money part2Time value of money part2
Time value of money part2
Sudipta Saha
 

What's hot (16)

Time value of money
Time value of moneyTime value of money
Time value of money
 
Ch6 class outline
Ch6 class outlineCh6 class outline
Ch6 class outline
 
Explanation Bond Issue Price
Explanation Bond Issue PriceExplanation Bond Issue Price
Explanation Bond Issue Price
 
Introduction to business finance
Introduction to business financeIntroduction to business finance
Introduction to business finance
 
Biaya modal (cost of capital)
Biaya  modal (cost of capital)Biaya  modal (cost of capital)
Biaya modal (cost of capital)
 
Time Value of Money- Apendix-G
Time Value of Money- Apendix-GTime Value of Money- Apendix-G
Time Value of Money- Apendix-G
 
Ape 3.presentacion y solucion de ejercicios
Ape 3.presentacion y solucion de ejerciciosApe 3.presentacion y solucion de ejercicios
Ape 3.presentacion y solucion de ejercicios
 
Time value of money part 3
Time value of money part 3Time value of money part 3
Time value of money part 3
 
Forwards and swaps interest rates
Forwards and swaps  interest ratesForwards and swaps  interest rates
Forwards and swaps interest rates
 
Bonds part 1
Bonds part 1Bonds part 1
Bonds part 1
 
Ape 3.presentacion y solucion de ejercicios 1
Ape 3.presentacion y solucion de ejercicios 1Ape 3.presentacion y solucion de ejercicios 1
Ape 3.presentacion y solucion de ejercicios 1
 
Topc8 managingirr 3
Topc8 managingirr 3Topc8 managingirr 3
Topc8 managingirr 3
 
Fin 515 week 5
Fin 515 week 5Fin 515 week 5
Fin 515 week 5
 
Var Problems
Var ProblemsVar Problems
Var Problems
 
Time value of money part2
Time value of money part2Time value of money part2
Time value of money part2
 
Compund Interest
Compund InterestCompund Interest
Compund Interest
 

Similar to Fm 7th

Stocks&bonds2214 1
Stocks&bonds2214 1Stocks&bonds2214 1
Stocks&bonds2214 1
dannygriff1
 
The valuation of long-term securities
The valuation of long-term securitiesThe valuation of long-term securities
The valuation of long-term securities
Zubair Arshad
 
Slide 1 7-1Cash Flows for Stockholders• If you o.docx
Slide 1 7-1Cash Flows for Stockholders• If you o.docxSlide 1 7-1Cash Flows for Stockholders• If you o.docx
Slide 1 7-1Cash Flows for Stockholders• If you o.docx
edgar6wallace88877
 
3 4 how financial statements are used in valuation
3 4   how financial statements are used in valuation3 4   how financial statements are used in valuation
3 4 how financial statements are used in valuation
John McSherry
 
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
hyacinthshackley2629
 
financial management stock valuation chapter solution ...MOHSIN MUMTAZ
financial management stock valuation chapter solution ...MOHSIN MUMTAZfinancial management stock valuation chapter solution ...MOHSIN MUMTAZ
financial management stock valuation chapter solution ...MOHSIN MUMTAZ
mianmohsinmumtazshb
 
Bond price and yield pdf
Bond price and yield pdfBond price and yield pdf
Bond price and yield pdf
David Keck
 

Similar to Fm 7th (20)

Stocks&bonds2214 1
Stocks&bonds2214 1Stocks&bonds2214 1
Stocks&bonds2214 1
 
The valuation of long-term securities
The valuation of long-term securitiesThe valuation of long-term securities
The valuation of long-term securities
 
Slide 1 7-1Cash Flows for Stockholders• If you o.docx
Slide 1 7-1Cash Flows for Stockholders• If you o.docxSlide 1 7-1Cash Flows for Stockholders• If you o.docx
Slide 1 7-1Cash Flows for Stockholders• If you o.docx
 
ch 08 ; stock valuation
ch 08 ; stock valuationch 08 ; stock valuation
ch 08 ; stock valuation
 
06 share valuation
06 share valuation06 share valuation
06 share valuation
 
Business Finance Chapter 7
Business Finance Chapter 7Business Finance Chapter 7
Business Finance Chapter 7
 
Chapter8post.ppt
Chapter8post.pptChapter8post.ppt
Chapter8post.ppt
 
Ross7e ch05
Ross7e ch05Ross7e ch05
Ross7e ch05
 
Lect3: The Valuation of Long-Term Securities
Lect3: The Valuation of Long-Term SecuritiesLect3: The Valuation of Long-Term Securities
Lect3: The Valuation of Long-Term Securities
 
3 4 how financial statements are used in valuation
3 4   how financial statements are used in valuation3 4   how financial statements are used in valuation
3 4 how financial statements are used in valuation
 
Bond types,values
Bond types,values Bond types,values
Bond types,values
 
Equity valuation pdf
Equity valuation pdfEquity valuation pdf
Equity valuation pdf
 
Financial Management Slides Ch 04
Financial Management Slides Ch 04Financial Management Slides Ch 04
Financial Management Slides Ch 04
 
valuation of long term security financial management
valuation of long term security financial managementvaluation of long term security financial management
valuation of long term security financial management
 
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
1CHAPTER 7Stocks, Stock Valuation, and Stock Market Equili.docx
 
Chapter 7
Chapter 7Chapter 7
Chapter 7
 
Chapter 7
Chapter 7Chapter 7
Chapter 7
 
financial management stock valuation chapter solution ...MOHSIN MUMTAZ
financial management stock valuation chapter solution ...MOHSIN MUMTAZfinancial management stock valuation chapter solution ...MOHSIN MUMTAZ
financial management stock valuation chapter solution ...MOHSIN MUMTAZ
 
VALUATION-OF-EQUITY.pdf
VALUATION-OF-EQUITY.pdfVALUATION-OF-EQUITY.pdf
VALUATION-OF-EQUITY.pdf
 
Bond price and yield pdf
Bond price and yield pdfBond price and yield pdf
Bond price and yield pdf
 

Recently uploaded

Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in DelhiRussian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
kauryashika82
 

Recently uploaded (20)

Python Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docxPython Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docx
 
Understanding Accommodations and Modifications
Understanding  Accommodations and ModificationsUnderstanding  Accommodations and Modifications
Understanding Accommodations and Modifications
 
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
 
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
2024-NATIONAL-LEARNING-CAMP-AND-OTHER.pptx
 
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptxSKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introduction
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 
General Principles of Intellectual Property: Concepts of Intellectual Proper...
General Principles of Intellectual Property: Concepts of Intellectual  Proper...General Principles of Intellectual Property: Concepts of Intellectual  Proper...
General Principles of Intellectual Property: Concepts of Intellectual Proper...
 
Application orientated numerical on hev.ppt
Application orientated numerical on hev.pptApplication orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
 
Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
 
Sociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning ExhibitSociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning Exhibit
 
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdfUGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
 
Making communications land - Are they received and understood as intended? we...
Making communications land - Are they received and understood as intended? we...Making communications land - Are they received and understood as intended? we...
Making communications land - Are they received and understood as intended? we...
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Spatium Project Simulation student brief
Spatium Project Simulation student briefSpatium Project Simulation student brief
Spatium Project Simulation student brief
 
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in DelhiRussian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 

Fm 7th

  • 1. The Valuation of Long-Term Securities Topic: Preferred Stock & common stock
  • 2. Preferred Stock is a type of stock that promises a (usually) fixed dividend, but at the discretion of the board of directors. Preferred Stock has preference over common stock in the payment of dividends and claims on assets. Par Value: The par value represents the claim of the preferred stockholder against the value of the firm. Preferred Dividend / Preferred Dividend Rate The preferred dividend rate is expressed as a percentage of the par value of the preferred stock. The annual preferred dividend is determined by multiplying the preferred dividend rate times the par value of the preferred stock.
  • 3. DivP DivP DivP V= (1 + kP) 1 + (1 + kP) 2 + ... + (1 + kP)∞ ∞ DivP =Σ or DivP(PVIFA k ) t=1 (1 + kP) t P, ∞ This reduces to a perpetuity! V = DivP / kP
  • 4. Stock PS has an 8%, $100 par value issue outstanding. The appropriate discount rate is 10%. What is the value of the preferred stock? stock DivP = $100 ( 8% ) = $8.00. $8.00 kP = 10%. 10% V = DivP / kP = $8.00 / 10% = $80
  • 5. Common stock represents an ownership interest in a Corporation. It has two features: It entitles its owner to dividends, but only if the company has earnings out of which dividends can be paid, and only if management chooses to pay dividends rather than retaining and reinvesting all the earnings. Stock can be sold at some future date, hopefully at a price greater than the purchase price. If the stock is actually sold at a price above its purchase price, the investor will receive a capital gain.
  • 6. Basic dividend valuation model accounts for the PV of all future dividends. Div1 Div2 Div∞ V= (1 + ke)1 + (1 + ke)2 + ... + (1 + ke)∞ ∞ Divt Divt: Cash Dividend =Σ (1 + ke)t at time t t=1 ke: Equity investor’s required return
  • 7. The basic dividend valuation model adjusted for the future stock sale. Div1 Div2 Divn + Pricen V= (1 + ke)1 + (1 + ke)2 + ... + (1 + k )n e n: The year in which the firm’s shares are expected to be sold. Pricen: The expected share price in year n.
  • 8. The dividend valuation model requires the forecast of all future dividends. The following dividend growth rate assumptions simplify the valuation process. Constant Growth No Growth Growth Phases
  • 9. The constant growth model assumes that dividends will grow forever at the rate g. D0(1+g) D0(1+g)2 D0(1+g)∞ V = (1 + k )1 + (1 + k )2 + ... + (1 + k ) ∞ e e e D1: Dividend paid at time 1. D1 = g: The constant growth rate. (ke - g) ke: Investor’s required return.
  • 10. Stock CG has an expected dividend growth rate of 8%. Each share of stock just received an annual $3.24 dividend. The appropriate discount rate is 15%. What is the value of the common stock? stock D1 = $3.24 ( 1 + .08 ) = $3.50 VCG = D1 / ( ke - g ) = $3.50 / ( .15 - .08 ) = $50
  • 11. A common stock whose future dividends are not expected to grow at all; that is, g = 0. D1 D2 D VZG = + + ... + ∞ (1 + ke)1 (1 + ke)2 (1 + ke)∞ D1 D1: Dividend paid at time 1. = ke ke: Investor’s required return.
  • 12. Stock ZG has an expected growth rate of 0%. Each share of stock just received an annual $3.24 dividend per share. The appropriate discount rate is 15%. What is the value of the common stock? stock D1 = $3.24 ( 1 + 0 ) = $3.24 VZG = D1 / ( ke - 0 ) = $3.24 / ( .15 - 0 ) = $21.60
  • 13. The growth phases model assumes that dividends for each share will grow at two or more different growth rates. n D0(1+g1) t ∞ Dn(1+g2)t V =Σ + Σ (1 + ke)t t=1 (1 + ke) t t=n+1
  • 14. Note that the second phase of the growth phases model assumes that dividends will grow at a constant rate g2. We can rewrite the formula as: n D0(1+g1)t 1 Dn+1 V =Σ + (1 + ke)n (ke - g2) t=1 (1 + ke)t
  • 15. Stock GP has an expected growth rate of 16% for the first 3 years and 8% thereafter. Each share of stock just received an annual $3.24 dividend per share. The appropriate discount rate is 15%. What is the value of the common stock under this scenario?
  • 16. 0 1 2 3 4 5 6 ∞ D1 D2 D3 D4 D5 D6 Growth of 16% for 3 years Growth of 8% to infinity! Stock GP has two phases of growth. The first, 16%, starts at time t=0 for 3 years and is followed by 8% thereafter starting at time t=3. We should view the time line as two separate time lines in the valuation.
  • 17. 0 1 2 3 Growth Phase #1 plus the infinitely long Phase #2 D1 D2 D3 0 1 2 3 4 5 6 ∞ D4 D5 D6 Note that we can value Phase #2 using the Constant Growth Model
  • 18. V3 = D4 We can use this model because dividends grow at a constant 8% k-g rate beginning at the end of Year 3. 0 1 2 3 4 5 6 ∞ D4 D5 D6 Note that we can now replace all dividends from year 4 to infinity with the value at time t=3, V3! Simpler!!
  • 19. 0 1 2 3 New Time Line D1 D2 D3 0 1 2 3 D4 Where V3 = V3 k-g Now we only need to find the first four dividends to calculate the necessary cash flows.
  • 20. Determine the annual dividends. D0 = $3.24 (this has been paid already) D1 = D0(1+g1)1 = $3.24(1.16)1 =$3.76 D2 = D0(1+g1)2 = $3.24(1.16)2 =$4.36 D3 = D0(1+g1)3 = $3.24(1.16)3 =$5.06 D4 = D3(1+g2)1 = $5.06(1.08)1 =$5.46
  • 21. 0 1 2 3 Actual Values 3.76 4.36 5.06 0 1 2 3 5.46 Where $78 = .15-.08 78 Now we need to find the present value of the cash flows.
  • 22. We determine the PV of cash flows. PV(D1) = D1(PVIF15%, 1) = $3.76 (.870) = $3.27 PV(D2) = D2(PVIF15%, 2) = $4.36 (.756) = $3.30 PV(D3) = D3(PVIF15%, 3) = $5.06 (.658) = $3.33 P3 = $5.46 / (.15 - .08) = $78 [CG Model] PV(P3) = P3(PVIF15%, 3) = $78 (.658) = $51.32
  • 23. Finally, we calculate the intrinsic value by summing all of cash flow present values. V = $3.27 + $3.30 + $3.33 + $51.32 V = $61.22 3 D (1+.16)t 1 D4 V=Σ 0 + t=1 (1 + .15) t (1+.15)n (.15-.08)