Answer:
$36.07
Explanation:
Given:
Dividend paid = $2.07 per share
Increase in dividend = 15%
Duration = 10 years
Expected growth in annual dividend = 3.3% = 0.033
Required return = 10.3% = 0.103
Now,
D1 = $2.07 × (1 + 0.15)
= $2.3805
D2 = $2.3805 × ( 1 + 0.10)
= $2.61855
Value after year 2 = [tex]\frac{D2\times\textup{(1+Growth rate)}}{\textup{(Required return-Growth rate)}}[/tex]
= [tex]\frac{2.61855\times\textup{(1 + 0.033)}}{\textup{(0.103-0.033)}}[/tex]
= $38.642
Hence,
Current price = Future dividends × PVAF(10.3%,time period)
= [tex]\frac{2.3805}{1+0.103}+\frac{2.61855}{(1+0.103)^2}+\frac{38.642}{(1+0.103)^2}[/tex]
= $36.07