Pacific Healthcare is an investor-owned hospital chain. Pacific’s stock is currently selling for $8 per share,...
Pacific Healthcare is an investor-owned hospital chain. Pacific’s stock is currently selling for $8 per share, current dividend is $0.48 per share (paid on December 31, 2019), and the beta coefficient is 1.2. In addition, you learn that the yield on long-term Treasury bonds is 5.0 percent and that a market return of 11 percent is expected. Most analysts forecast that Pacific will grow about 10 percent per year for the next five years (2020-2024) and 4 percent per year thereafter (2025 and beyond). Based on these growth forecasts, you assembled the forecast dividends per share, as shown in the below exhibit. -
Year/Dividend: 2019/$0.480; 2020/$0.528; 2021/$0.581; 2022/$0.639; 2023/$0.703; 2024/$0.773; 2025/$0.804; 2026/$0.836
Excel Problem (Answers to highlighted cells): What is the estimated value on December 31, 2020, 2021, 2022, 2023, and 2024, assuming the stock is in equilibrium?
| Estimated 2020-2024 value of Pacific Healthcare stock: | ||||||
| 2021 | 2022 | 2023 | 2024 | PV | ||
| Year 2-5 dividends | $0.58 | $0.64 | $0.70 | $0.77 | ||
| Year 6+ dividends | ||||||
| Estimated value on December 31, 2020 | ||||||
| 2022 | 2023 | 2024 | PV | |||
| Year 3-5 dividends | $0.64 | $0.70 | $0.77 | |||
| Year 6+ dividends | ||||||
| Estimated value on December 31, 2021 | ||||||
Homework Answers
| Estimated 2020-2024 value of Pacific Healthcare stock: | ||||||
| 2020 | 2021 | 2022 | 2023 | 2024 | PV | |
| Year 2-5 dividends | $ 0.58 | $ 0.64 | $ 0.70 | $ 0.77 | ||
| Present value workings | (0.581)/(1+12.2%)^1 = $0.52 | (0.639)/(1+12.2%)^2 = $0.51 | (0.703)/(1+12.2%)^3 = $0.50 | (0.773)/(1+12.2%)^4 = $0.49 | $ 2.01 | |
| Year 6+ dividends | Terminal value = (Dividend x (1+growth rate)) / ( Cost of equity - growth rate) | (0.77*1.04)/(12.2%-4%) =$9.77 | ||||
| Present value of Terminal value workings | (9.77)/(1+12.2%)^4 = 6.16 | 6.16 | ||||
| Estimated value on December 31, 2020 | 2.01+6.16= $8.17 | |||||
| 2022 | 2023 | 2024 | PV | |||
| Year 3-5 dividends | $ 0.64 | $ 0.70 | $ 0.77 | |||
| Present value workings | (0.639)/(1+12.2%)^1 = $0.57 | (0.703)/(1+12.2%)^2 = $0.56 | (0.773)/(1+12.2%)^3 = $0.55 | $ 1.68 | ||
| Year 6+ dividends | Terminal value = (Dividend x (1+growth rate)) / ( Cost of equity - growth rate) | (0.77*1.04)/(12.2%-4%) =$9.77 | ||||
| Present value of Terminal value workings | (9.77)/(1+12.2%)^3 = $6.92 | 6.92 | ||||
| Estimated value on December 31, 2021 | 1.68+6.92 = $8.60 | |||||
| Cost of equity = Risk free rate + (Beta x (Market return - Risk free rate)) | ||||||
| 5%+(1.2*(11%-5%)) = 12.2% | ||||||
| Cost of equity = 12.2% | ||||||
Add Answer to:
Pacific Healthcare is an investor-owned hospital chain.
Pacific’s stock is currently selling for $8 per
share,...
Pacific Health care stock is currently Dec.31,2017 selling for $8 per share, current dividend is 0.480...
Pacific Health care stock is currently Dec.31,2017 selling for $8 per share, current dividend is 0.480 per share paid Dec. 31, 2017, and beta coefficient is 1.2. The yield on long term treasury bond is 5.0% and that a market return of 11% is expected . Most analysis forecast that pacific will grow 10% per year for the next five years and 4% per year thereafter. Based on these forecast the the following table was created for the forecast dividends...
On October 15, 2020, the board of directors of Ensor Materials Corporation approved a stock option...
On October 15, 2020, the board of directors of Ensor Materials Corporation approved a stock option plan for key executives. On January 1, 2021, 26 million stock options were granted, exercisable for 26 million shares of Ensor's $1 par common stock. The options are exercisable between January 1, 2024, and December 31, 2026, at 80% of the quoted market price on January 1, 2021, which was $20. The fair value of the 26 million options, estimated by an appropriate option...
problems b and c Assume that it is now January 1, 2020. Wayne-Martin Electric Inc. (WME)...
problems b and c
Assume that it is now January 1, 2020. Wayne-Martin Electric Inc. (WME) has developed a solar panel capable of generating 200% more electricity than any other solar panel currently on the market. As a result, WME is expected to experience a 14% annual growth rate for the next 5 years. Other firms will have developed comparable technology by the end of 5 years, and WME's growth rate will slow to 4% per year indefinitely. Stockholders require...
SSG Cycles manufactures and distributes motorcycle parts and supplies. Employees are offered a variety of share-based...
SSG Cycles manufactures and distributes motorcycle parts and supplies. Employees are offered a variety of share-based compensation plans. Under its nonqualified stock option plan, SSG granted options to key officers on January 1, 2021. The options permit holders to acquire 7 million of the company’s $1 par common shares for $27 within the next six years, but not before January 1, 2024 (the vesting date). The market price of the shares on the date of grant is $29 per share....
SSG Cycles manufactures and distributes motorcycle parts and supplies, Employees are offered a variety of share-based...
SSG Cycles manufactures and distributes motorcycle parts and supplies, Employees are offered a variety of share-based compensation plans. Under its nonqualified stock option plan, SSG granted options to key officers on January 1, 2021. The options permit holders to acquire 8 million of the company's $1 par common shares for $26 within the next six years, but not before January 1, 2024 (the vesting date). The market price of the shares on the date of grant is $28 per share....
16.10 Vanstone Corp., a public company, adopted a stock option plan on November 30, 2020, that...
16.10 Vanstone Corp., a public company, adopted a stock option plan on November 30, 2020, that designated 70,000 common shares as available for the granting of options to officers of the corporation at an exercise price of $8 a share. The market value was $12 a share on November 30, 2020. On January 2, 2021, options to purchase 28,000 shares were granted to President Don Pedro: 15,000 for services to be rendered in 2021, and 13,000 for services to be...
Pearl Ltd. has an executive stock option plan, details of which follow: • The plan entitles...
Pearl Ltd. has an executive stock option plan, details of which follow: • The plan entitles the CEO to purchase 8,500 common shares at $25 each, following a vesting period. • The vesting period is January 1, 2020 through December 31, 2021. The exercise period is January 1, 2022 through December 31, 2022. • The CEO exercises 6,000 of the stock options on June 30, 2022. The rest of the options are allowed to lapse. • The shares' market prices...
At the end of its fiscal year, December 31, 2020, Cullumber Limited issued 159,000 share appreciation...
At the end of its fiscal year, December 31, 2020, Cullumber
Limited issued 159,000 share appreciation rights to its officers
that entitled them to receive cash for the difference between the
fair value of its shares and a pre–established price of $10. The
fair value fluctuated as follows: December 31, 2021, $13; December
31, 2022, $9; December 31, 2023, $19; and December 31, 2024, $17.
An options pricing model determined that the fair value of all
159,000 SARs fluctuated as...
Indigo Ltd. has an executive stock option plan, details of which follow: • The plan entitles...
Indigo Ltd. has an executive stock option plan, details of which follow: • The plan entitles the CEO to purchase 8,400 common shares at $25 each, following a vesting period. • The vesting period is January 1, 2020 through December 31, 2021. • The exercise period is January 1, 2022 through December 31, 2022. • The CEO exercises 6,100 of the stock options on June 30, 2022. The rest of the options are allowed to lapse. • The shares' market...
As part of its stock-based compensation package, International Electronics granted 24 million sto...
As part of its stock-based compensation package, International
Electronics granted 24 million stock appreciation rights (SARs) to
top officers on January 1, 2018. At exercise, holders of the SARs
are entitled to receive cash or stock equal in value to the excess
of the market price at exercise over the share price at the date of
grant. The SARs cannot be exercised until the end of 2021 (vesting
date) and expire at the end of 2023. The $1 par common...
On October 15, 2020, the board of directors of Ensor Materials Corporation approved a stock option plan for key executives. On January 1, 2021, 26 million stock options were granted, exercisable for 26 million shares of Ensor's $1 par common stock. The options are exercisable between January 1, 2024, and December 31, 2026, at 80% of the quoted market price on January 1, 2021, which was $20. The fair value of the 26 million options, estimated by an appropriate option...
problems b and c
Assume that it is now January 1, 2020. Wayne-Martin Electric Inc. (WME) has developed a solar panel capable of generating 200% more electricity than any other solar panel currently on the market. As a result, WME is expected to experience a 14% annual growth rate for the next 5 years. Other firms will have developed comparable technology by the end of 5 years, and WME's growth rate will slow to 4% per year indefinitely. Stockholders require...
SSG Cycles manufactures and distributes motorcycle parts and supplies, Employees are offered a variety of share-based compensation plans. Under its nonqualified stock option plan, SSG granted options to key officers on January 1, 2021. The options permit holders to acquire 8 million of the company's $1 par common shares for $26 within the next six years, but not before January 1, 2024 (the vesting date). The market price of the shares on the date of grant is $28 per share....
Pearl Ltd. has an executive stock option plan, details of which follow: • The plan entitles the CEO to purchase 8,500 common shares at $25 each, following a vesting period. • The vesting period is January 1, 2020 through December 31, 2021. The exercise period is January 1, 2022 through December 31, 2022. • The CEO exercises 6,000 of the stock options on June 30, 2022. The rest of the options are allowed to lapse. • The shares' market prices...
At the end of its fiscal year, December 31, 2020, Cullumber
Limited issued 159,000 share appreciation rights to its officers
that entitled them to receive cash for the difference between the
fair value of its shares and a pre–established price of $10. The
fair value fluctuated as follows: December 31, 2021, $13; December
31, 2022, $9; December 31, 2023, $19; and December 31, 2024, $17.
An options pricing model determined that the fair value of all
159,000 SARs fluctuated as...
Indigo Ltd. has an executive stock option plan, details of which follow: • The plan entitles the CEO to purchase 8,400 common shares at $25 each, following a vesting period. • The vesting period is January 1, 2020 through December 31, 2021. • The exercise period is January 1, 2022 through December 31, 2022. • The CEO exercises 6,100 of the stock options on June 30, 2022. The rest of the options are allowed to lapse. • The shares' market...
As part of its stock-based compensation package, International
Electronics granted 24 million stock appreciation rights (SARs) to
top officers on January 1, 2018. At exercise, holders of the SARs
are entitled to receive cash or stock equal in value to the excess
of the market price at exercise over the share price at the date of
grant. The SARs cannot be exercised until the end of 2021 (vesting
date) and expire at the end of 2023. The $1 par common...
Most questions answered within 3 hours.
-
Suppose a college determines the average commute time of a random
sample of 40 students to...
asked 14 minutes ago -
What is a whistleblower?
(Select the best choice below.)
A.
The act of restating earnings.
B....
asked 8 minutes ago -
Predict the product(s) using a balanced equation and state
whether the following is a redox reaction:...
asked 13 minutes ago -
2. A positive point charge +Q resides at the center of a
conducting spherical shell of...
asked 15 minutes ago -
the frequency of a rare, autosomal recessive metabolic disease
in the U.S. population is 1 in...
asked 14 minutes ago -
When the sum of square residual is 0, R2 is
Need more information to answer this...
asked 39 minutes ago -
During the last year of operations, Theta’s accounts receivable
increased by $17,000, accounts payable increased by...
asked 33 minutes ago -
The domestic dog has 39 pairs of homologous chromosomes. A dog's
somatic cells have ________ chromosomes...
asked 35 minutes ago -
. For a diverging lens, construct a derivation of Newton’s lens
equation: xo xi = f^2...
asked 36 minutes ago -
All academic manuscripts (journal articles, communications,
etc.) have an introduction as a way to introduce the...
asked 40 minutes ago -
What is the difference in proton concentration between two aqueous
solutions, one of pH= 3.5 and...
asked 47 minutes ago -
Sun Bowl Inc. owns equipment for which it paid $170 million. At
the end of 2018,...
asked 41 minutes ago