Answer:
Current share price is $59.88
Explanation:
First calculate present value of all four years dividend
Year Calculations PV
1. 14 x (1.10)^-1 $12.73
2. 10 x (1.10)^-2 $8.26
3. 9 x (1.10)^-3 $6.76
4. 4.5 x (1.10)^-4 $3.07
As the Dividend in fifth year will grow for indefinite period of time, This is the perpetuity payment. The value of share can be determined by calculating the present value of perpetuity payment.
Dividend in the fifth year = $4.5 x ( 1 + 4% ) = $4.68
The formula for the present value of perpetuity is as follow
Present value of perpetuity = Dividend / Required Rate of return
Value of Stock = Dividend / Required Rate of return
Value of Stock = $4.68 / 10%
Value of Stock = $46.8
This the value in fifth year calculate it present value
Today's value = $46.8 x ( 1 + 10% )^-5 = $29.06
Now add the all present values
Total Present value = $12.73 + $8.26 + $6.76 + $3.07 + $29.06 = $59.88