Answer:
P0 = $20.6
P3 = $22.5101762 rounded off to $22.51
P15 = $32.09412 rounded off to $32.09
Explanation:
Using the constant growth model of dividend discount model, we can calculate the price of the stock today. The DDM values a stock based on the present value of the expected future dividends from the stock. The formula for price today under this model is,
P0 = D0 * (1+g) / (r - g)
Where,
Current Price
P0 = 1.8 * (1+0.03) / (0.12 - 0.03)
P0 = $20.6
Price in three years
To calculate the current price of P0 we use the dividend for Year 1 or D1. Similarly, to calculate the price in three years or P3, we will use D4.
P3 = 1.8 * (1+0.03)^4 / (0.12 - 0.03)
P3 = $22.5101762 rounded off to $22.51
Price in fifteen years
We will use D16.
P15 = 1.8 * (1+0.03)^16 / (0.12 - 0.03)
P15 = $32.09412 rounded off to $32.09