Greenman72 wrote:
suspense wrote:I am trying to value a company whose sustainable growth rate is 10%, last dividend paid was $1, required rate of return of 20% and the company operate in an economy whose growth is 6%. My estimate of the future cashflow using growth rate of 10% are 1.1, 1.21, 1.331, 1.4641, 1.6105, 1.7716 Since the company cannot grow forever at a growth rate greater than that of the economy the terminal value at the end of the fifth year will be the expected dividend at the end of the sixth year divide by the growth rate of the economy I.e 1.7716/0.06= 29.52 My problem is as follows, a lower growth rate produce a higher terminal value. I want to value this company using DDM
Well, you’re correct about the $1.7716 part. Assuming dividends grow at a rate of 10% per year, that’s the dividend at time 6.
The long-term required rate of return (R) is 10%, and the growth rate (G) is 6%. So r-g = .04. Ergo, the stock will be worth 1.7716/.04, or 44.29 at time 5. (You use the dividend at time 6 to determine the value of the stock at time 5.)
Now that you know the value of the stock at time 5, you discount it back to today, using the 20% supernormal growth rate. 1.2^5 = 2.488. The inverse of 2.488 (or 1/2.488) is .402. This is the present value of $1 today.
So logically, .402 x 44.29 = 17.80. And the stock that paid a $1 dividend today that will grow at a rate or 10% forever, given a 20% required rate of return and a 6% growth rate in the economy is worth 17.80.