IBM has generated annual dividend growth of 15.1% over the past 3 years. IBM's most recent annual dividend is $2.90. Assume IBM will continue to increase dividends at 15.1% for the next 5 years before reducing its dividend growth to 6% for the long term. Also assume that the required return for IBM stock is 9.5%. It is currently trading for $179.90.
Use the two-stage dividend discount model to determine the current intrinsic value for IBM given these assumptions.
Is the stock overvalued or undervalued? Briefly explain the possible reasons for your response.
What long term dividend growth rate will provide an intrinsic value similar to the current market price?
(Leave all other assumptions in place.)
Reset the long term dividend growth rate to 6%.
What required rate of return would provide an intrinsic value similar to the current market price?
(Leave all other assumptions in place.)
1) | Two-stage dividend discount model to determine the current intrinsic value. | |||||||
Intrinsic value of the stock is the PV of the expected dividends discounted at the | ||||||||
required return of 9.5%. | ||||||||
The calculations are done below: | ||||||||
Year | Expected Dividend | PVIF at 9.5% | PV at 9.5% | |||||
0 | 2.90 | 1 | ||||||
1 | 3.34 | 0.91324 | $ 3.05 | |||||
2 | 3.84 | 0.83401 | $ 3.20 | |||||
3 | 4.42 | 0.76165 | $ 3.37 | |||||
4 | 5.09 | 0.69557 | $ 3.54 | |||||
5 | 5.86 | 0.63523 | $ 3.72 | |||||
Sum of PVs of dividends of Years t1 to t5 = | $ 16.88 | |||||||
Continuing value of dividends = 5.86*1.06/(0.095-0.06) = | $ 177.47 | |||||||
PV of continuing value = 177.47*0.63523 = | $ 112.74 | |||||||
Current intrinsic value of the stock | $ 129.62 | |||||||
2) | Is the stock overvalued or undervalued? | |||||||
The stock is over valued by the market. The market price should be | ||||||||
based on a lower required return. | ||||||||
3) | What long term dividend growth rate will provide an intrinsic value similar to the current market price? | |||||||
Refer to calculations for (1) above. | ||||||||
To get $179.90, the PV of the continuing value should be 179.90-16.88= | $ 163.02 | |||||||
The continuing value for a PV of 163.02 should be 163.02/0.63523 = | $ 256.63 | |||||||
Next, with the same stream of dividends, | ||||||||
256.83 = 5.86*1.05/(0.095-g) | ||||||||
(5.86*1.05)/256.83-0.095 = | ||||||||
0.095-g = | 0.024 | |||||||
g = 0.095-0.0240 = | 7.10% | = Long term dividend growth rate. | ||||||
CHECK: | ||||||||
Continuing value of dividends = 5.86*1.06/(0.095-0.071) = | 258.82 | |||||||
PV of continuing value = 258.82*0.63523 = | 164.41 | |||||||
Intrinsic value of the stock = 16.88+164.41 = | 181.29 | |||||||
Differene due to approximation | ||||||||
4) | The required return has to be found out by trial and error by discounting the | |||||||
expected dividends at different rates. | ||||||||
Discounting at 9% | ||||||||
Year | Expected Dividend | PVIF at 9% | PV at 9% | |||||
0 | 2.90 | 1 | ||||||
1 | 3.34 | 0.91743 | $ 3.06 | |||||
2 | 3.84 | 0.84168 | $ 3.23 | |||||
3 | 4.42 | 0.77218 | $ 3.41 | |||||
4 | 5.09 | 0.70843 | $ 3.61 | |||||
5 | 5.86 | 0.64993 | $ 3.81 | |||||
Sum of PVs of dividends of Years t1 to t5 = | $ 17.12 | |||||||
Continuing value of dividends = 5.86*1.06/(0.09-0.06) = | $ 207.05 | |||||||
PV of continuing value = 207.05*0.64993 = | $ 134.57 | |||||||
Current intrinsic value of the stock | $ 151.69 | |||||||
Discounting at 8% | ||||||||
Year | Expected Dividend | PVIF at 8% | PV at 8% | |||||
0 | 2.90 | 1 | ||||||
1 | 3.34 | 0.92593 | $ 3.09 | |||||
2 | 3.84 | 0.85734 | $ 3.29 | |||||
3 | 4.42 | 0.79383 | $ 3.51 | |||||
4 | 5.09 | 0.73503 | $ 3.74 | |||||
5 | 5.86 | 0.68058 | $ 3.99 | |||||
Sum of PVs of dividends of Years t1 to t5 = | $ 17.62 | |||||||
Continuing value of dividends = 5.86*1.06/(0.08-0.06) = | $ 310.58 | |||||||
PV of continuing value = 310.58*0.68058 = | $ 211.38 | |||||||
Current intrinsic value of the stock | $ 229.00 | |||||||
The required rate for an intrinsic value of 179.90 lies between 9% and 8% | ||||||||
= 8+(229-179.9)/(229-151.69) = | 8.64% |
IBM has generated annual dividend growth of 15.1% over the past 3 years. IBM's most recent...
3) IBM's stock is currently trading at $133 per share. The EPS for 2018 was $15.00 and the dividend was $5.00 The beta of IBM is 1.2 The risk-free rate is 2% and the market risk premium is 7% 1) What is the intrinsic value of the stock if you forecast the company to grow at 20% for the next 2 years, then 5% thereafter, assuming that the payout ratio remains constant at current levels? 2) What is the intrinsic...
P7-15 (similar to) Question Help Common stock value Variable growth Lawrence Industries' most recent annual dividend was $1.61 per share (0, -$1.61), and the firm's required return is 16% Find the market value of Lawrence's shares when dividends are expected to grow at 20% annually for 3 years, followed by a 4% constant annual growth rate in years 4 to infinity The market value of Lawrence's shares is $16.7. (Round to the nearest cent.)
Problem 7-20 Nonconstant Growth Stock Valuation Reizenstein Technologies (RT) has just developed a solar panel capable of generating 200% more electricity than any solar panel currently on the market. As a result, RT is expected to experience a 14% annual growth rate for the next 5 years. By the end of 5 years, other firms will have developed comparable technology, and RT's growth rate will slow to 5% per year indefinitely. Stockholders require a return of 12% on RT's stock....
Problem 7-20 Nonconstant Growth Stock Valuation Reizenstein Technologies (RT) has just developed a solar panel capable of generating 200% more electricity than any solar panel currently on the market. As a result, RT is expected to experience a 14% annual growth rate for the next 5 years. By the end of 5 years, other firms will have developed comparable technology, and RT's growth rate will slow to 7% per year indefinitely. Stockholders require a return of 12% on RT's stock....
Bergman Corp. has paid an annual dividend of $2.00 per share over the past seven years, including the last payment this month. Investors expect a brighter future for Bergman and now expect Bergman's dividend payout to be $2.10 for the end of the year and for the foreseeable future. If the opportunity cost of capital is 12%, what is the intrinsic value of Bergman Corp.'s common stock? What happens to the intrinsic price of the stock if the market interest...
Bergman Corp. has paid an annual dividend of $2.00 per share over the past seven years, including the last payment this month. Investors expect a brighter future for Bergman and now expect Bergman’s dividend payout to be $2.10 for the end of the year and for the foreseeable future. If the opportunity cost of capital is 12%, what is the intrinsic value of Bergman Corp.’s common stock? What happens to the intrinsic price of the stock if the market interest...
1)Common stock valuelong dashVariable growth Lawrence Industries' most recent annual dividend was $1.77 per share (D0equals$ 1.77), and the firm's required return is 15%. Find the market value of Lawrence's shares when dividends are expected to grow at 8% annually for 3 years, followed by a 5% constant annual growth rate in years 4 to infinity. The market value of Lawrence's shares is $ nothing. (Round to the nearest cent.) 2)Integrativel- Risk and Valuation Hamlin Steel Company wishes to determine...
Common stock value Variable growth Lawrence Industries' most recent annual dividend was $1.54 per share (D0=$ 1.54), and the firm's required return is 10%. Find the market value of Lawrence's shares when dividends are expected to grow at 20% annually for 3 years, followed by a 7% constant annual growth rate in years 4 to infinity. The market value of Lawrence's shares is $
Common stock value—Variable growth Lawrence Industries' most recent annual dividend was $1.25 per share (D = $1.25), and the firm's required return is 16%. Find the market value of Lawrence's shares when dividends are expected to grow at 25% annually for 3 years, followed by a 5% constant annual growth rate in years 4 to infinity The market value of Lawrence's shares is $ . (Round to the nearest cent.)
Common stock value—Variable growth Lawrence Industries' most recent annual dividend was $1.98 per share (Do = $1.98), and the firm's required return is 14%. Find the market value of Lawrence's shares when dividends are expected to grow at 15% annually for 3 years, followed by a 3% constant annual growth rate in years 4 to infinity. The market value of Lawrence's shares is $ . (Round to the nearest cent.)