Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

9. Johnsey Systems has robust earnings and has undertaken plan to increase divid

ID: 2805277 • Letter: 9

Question

9. Johnsey Systems has robust earnings and has undertaken plan to increase dividends to common shareholders The company most recently paid a dividend of $1.50 per share and plans to increase the annual ordinary dividend according to the schedule: Year Dividend Growth Rate 10% 9% 8% 7% 2 4 After the fourth year, the company will increase the dividend at a constant rate of 5% per year. If the company's required rate of return is 11%, what is the intrinsic value per share of common stock? a. $18.86 b. $24.70 c. $29.69 d. $36.45

Explanation / Answer

Intrinsic value per share of common stock is the Present value of dividends,discounted at the reqd. rate of return of 11 % Year Dividend amt. PV F at 11% PV at 11% 1 1.50*1.1= 1.65 0.90090 1.486486 2 1.65*1.09= 1.7985 0.81162 1.459703 3 1.7985*1.08= 1.94238 0.73119 1.420252 4 1.94238*1.07= 2.0783466 0.65873 1.369071 4 (2.0783466*1.05)/(0.11-0.05)= 36.371066 0.65873 23.95875 Sum 29.69426 So, the intrinsic value of a share of Johnsey Systems stock = $ 29.69 ANSWER: c. $ 29.69