Answer:
$41.96
Explanation:
The first thing you need to do is to calculate terminal value at the end of time t = 3. Then the intrinsic value of the stock is sum of discounted cashflow from t =1 to t = 3 (cashflows at t = 3 includes dividend as well as terminal value).
Terminal value at t = 3 = Dividend in year 4/(Required rate of return - Dividend growth)
= 4.25 x (1 + 3%)/(12.5% - 3%)
= 46.08
Then value of the stock is calculated as below:
Stock intrinsic value = 3.8/(1 + 12.5%) + 4.1/(1 + 12.5%)^2 + (4.25 + 46.08)/(1 + 12.5%)^3
= 41.96
SORRY BUT I DONT NOW
DO YOU WANT BE FRIEND WITH ME?
Lender
which is usually the bank
