Scribd
Upload
34 views4 pages

New Business Finance Assignment 5

The document discusses three dividend discount models - constant growth, no growth, and non-constant growth. [1] For the constant growth model, the value of a stock over 5 years is calculated assuming dividends grow at 4% annually and the required return is 10%. [2] For the no growth model, the stock value is simply the initial dividend divided by the required return of 10%. [3] For the non-constant growth model, dividend growth changes from 4% to 9% after 3 years, and the stock value after 5 years is calculated accordingly.

Uploaded by

AliMuhammad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
34 views4 pages

New Business Finance Assignment 5

The document discusses three dividend discount models - constant growth, no growth, and non-constant growth. [1] For the constant growth model, the value of a stock over 5 years is calculated assuming dividends grow at 4% annually and the required return is 10%. [2] For the no growth model, the stock value is simply the initial dividend divided by the required return of 10%. [3] For the non-constant growth model, dividend growth changes from 4% to 9% after 3 years, and the stock value after 5 years is calculated accordingly.

Uploaded by

AliMuhammad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 4

BUSINESS FINANCE

CLASS ACTIVITY 5

Ali Muhammad
F2018054037

Submitted To;
Sir Tahseen Mohsin
What do you mean by the following;
Constant Growth Model: The constant growth model, is a way of valuing stock. It assumes that
a company's dividends are going to continue to rise at a constant growth rate indefinitely. You
can use that assumption to figure out what a fair price is to pay for the stock today based on those
future dividend payments.
P = D/(r-g)

No Growth Model: The zero growth DDM model assumes that dividends have a zero-growth
rate. In other words, all dividends paid by a stock remain the same. The formula used for
estimating value of such stocks is essentially the formula for valuing the perpetuity.
P= Dividend/r

Non-constant Growth Model: The primary difference between a constant and non-constant
growth dividend model is the perspective on future growth. A constant growth model assumes
that growth rates will stay largely identical in the future to where they are now, while a non-
constant growth model believes that these rates can change at any point.
r = D/P + g

Develop the scenario for each type of above models and calculate the value of any stock of
your choice for at least FIVE years.
Constant Growth Model:
If the dividend at the time of investment=Rs.2 and the growth rate is 4%. Calculate the intrinsic
present value of stock and its’ values for FIVE years considering return on stock is 10%.
Given,
D0= 2 (dividend at the time of stock purchase, g=4% (Expected growth rate of dividend),
Rs=10% (Expected return on stock)
What is to find P0, P1, P2, P3, P4, P5
Solution:
D0= 2 (Dividend at the time of stock purchase)
D1= D0(1 + g) =2(1 + 0.04) =2.08
D2= D1(1 + g) = D0(1 + g) (1 + g) = D0(1 + g)2=2 (1 + 0.04)2=2.16
D3= D2(1 + g) = D0(1 + g)2(1 + g) = D0(1 + g)3=2 (1 + 0.04)3=2.25
D4= D3(1 + g) = D0(1 + g)3(1 + g) = D0(1 + g)4=2 (1 + 0.04)4=2.34
D5= D4(1 + g) = D0(1 + g)4(1 + g) = D0(1 + g)5=2(1 + 0.04)5=2.43
D6= D5(1+g) = D0(1+g)5(1+g) = D0(1+g)6=2(1+0.04)6= 2.53
Values of stocks (P0) at the time of purchase:

P0= D0(1 + g)/ (Rs – g) =D1/ (Rs – g) =2.08/ (0.10 – 0.04) =2.08/0.06=34.67

Values of stocks (P1) after one year:

P1= D0(1 + g)2/ (Rs – g) =D2/ (Rs – g) =2.16/ (0.10 – 0.04) =2.16/0.06=36.00

Values of stocks (P2) after two year:

P2= D0(1 + g)3/ (Rs – g) =D3/ (Rs – g) =2.25/ (0.10 – 0.04) =2.25/0.06=37.50

Values of stocks (P3) after three year:

P3= D0(1 + g)4/ (Rs – g) =D4/ (Rs – g) =2.34/ (0.10 – 0.04) =2.34/0.06=39.00

Values of stocks (P1) after four year:

P4= D0(1 + g)5/ (Rs – g) =D5/ (Rs – g) =2.43/ (0.10 – 0.04) =2.43/0.06=40.50

Values of Stocks (P1) after five years:

P5=D0(1+g)6/ (Rs-g) =D5/(Rs-g) = 2.53/ (0.10-0.04) =2.53/0.06=42.16

No Growth Model:

D0=2=PMT (Equal series of dividend payments), g=0 (no growth in dividend amount), Rs=10% (Expected
return on stock)

Intrinsic Present value of stock

P0=PMT/Rs = 2/0.10= 20

Non-Constant Growth Model:

D0= 2 (dividend at the time of stock purchase, g1=4% (Expected growth rate of dividend for THREE
years), g2=9% (thereafter dividend growth changes from 4% to 9%), rs=10% (Expected return on stock)

D1= D0(1 + g1) =2(1 + 0.04) =2.08

D2= D1(1 + g1) = D0(1 + g1) (1 + g1) = D0(1 + g1)2=2(1 + 0.04)2=2.16

D3= D2(1 + g1) = D0(1 + g1)2(1 + g1) = D0(1 + g1)3=2(1 + 0.04)3=2.25

D4= D3(1 + g2) = 2.25(1 + 0.09) =2.45


Calculate the discount values of dividend for THREE years:

=D1/ (1 + rs)1 + D2/ (1 + rs)2 + D3/ (1 + rs)3

=2.08/ (1 + 0.10)1 + 2.16/ (1 + 0.10)2 + 2.25/ (1 + 0.10)3

=1.89 + 1.785 + 1.69 = 5.365

Calculate the value for FIFTH year

= D3(1 + g2)/ (rs – g2) =2.25(1 + 0.09)/ (0.10 – 0.09) = 2.45/0.01=245

Discount of P5

P3=245/ (1 + 0.10)3=184.07

Present value of stock

P0=5.365 + 184.07=189.44

You might also like