"D_{0} = 1.32"
"D_{1}= 1.32 \\times1.30 = 1.76, D_{2} = 1.76 \\times1.10=1.936"
now "D_{3} =1.936\\times1.05= 2.0328"
constant growth rate "=5\\%"
required return "=9\\%"
"P_{2} = \\frac{D_{3}}{r-g} = \\frac{2.0328}{0.09-0.05}=\\$50.82"
"P_{0}=\\frac{1.76}{1.09}+\\frac{50.82}{1.09^{2}}= 1.6147 +42.7742 = \\$44.39"
Comments
Leave a comment