Currentvalue=Requiredrate−Growthratedividendinyear1
Netincome=profitbeforetax×(1−taxrate)
=900000×(1−0.28)
=648,000
Growthrate=5000000648,000×100×(1−0.40)=7.7767
Dividendinyear1=1.87×(1+0.0776)=2.01541
ValueoftheStock=(10−7.776)2.01541=2.2242.01541=90.62
Comments
Nice Work! Thanks.
Leave a comment