Fi515 Homework4

7-2 Constant gain Valuation Boehm Incorpo graded is expected to kick in a $1. 50 per share divid depot at the end of this year (i. e. , D1 = $1. 50). The dividend is expected to baffle at a never-ending number of 7% a year. The inevitable stray of return on the parenthood, rs, is 15%. What is the pry per share of Boehms banal? P = D1/(rs g) Price = $1. 50 / (0. 15 0. 07) = $18. 75 7-4 Preferred sprout Valuation dings Enchiladas Incorpo tempod has like lineage outstanding that pays a dividend of $5 at the end of each year. The preferred sells for $50 a share.What is the investment trusts required rate of return? Vps = Dps/Rps Vps = $5/$50 = 10% 7-5 Non-constant Growth Valuation A company currently pays a dividend of $2 per share (D0 = $2). It is estimated that the companys dividend give grow at a rate of 20% per year for the next 2 years, then at a constant rate of 7% thereafter. The companys stock has a beta of 1. 2, the fortune- scanty rate is 7. 5%, and the mart risk of exposure premium is 4%. What is your estimate of the stocks current price? Stock Return 16. 50% =0. 075+1. 2*(0. 115-0. 04) Discounted D1 2. 0 =2*(1. 2)1 2. 06 =2. 40/(1+0. 0165)1 D2 2. 88 =2*(1. 2)2 2. 12 =2. 88/(1+0. 0165)2 D3 3. 08 =2. 88*(1. 07) P2 32. 44 =(3. 08)/(0. 0165-0. 07) 23. 90 =32. 44/(1+0. 0165)2 Stocks circulating(prenominal) Price 28. 08 9-2 After-Tax Cost of Debt LL Incorporateds currently outstanding 11% verifier bonds have a yield to maturity date of 8%. LL believes it could issue new bonds at par that would provide a analogous yield to maturity. If its marginal tax rate is 35%, what is LLs after-tax hail of debt? d(1 T) = 0. 08(0. 65) = 5. 2%. 9-4 Cost of Preferred Stock with flotation Costs Burnwood Tech plans to issue whatever $60 par preferred stock with a 6% dividend. A equivalent stock is selling on the market for $70. Burnwood must pay flotation cost of 5% of the issue price. What is the cost of the preferred stock? Ep = Divid end/ Market Price flotation Costs =($60*0. 06)/(($70-($70*0. 05))= 5. 41% 9-5 Cost of Equity DCF Summerdahl Resorts common stock is currently avocation at $36 a share. The stock is expected to pay a dividend of $3. 0 a share at the end of the year (D1 = $3. 00), and the dividend is expected to grow at a constant rate of 5% a year. What is its cost of common beauteousness? P0 = $36 D1 = $3. 00 g = 5% rs= ? rs = D1/P0+ g = ($3. 00/$36. 00) + 0. 05 = 13. 33% 9-6 Cost of Equity CAPM Booher book Stores has a beta of 0. 8. The yield on a 3-month T-bill is 4% and the yield on a 10-year T-bond is 6%. The market risk premium is 5. 5%, and the return on an average stock in the market last year was 15%. What is the estimated cost of common equity using the CAPM? s = rRF + bi(RPM) = 0. 06 + 0. 8(0. 055) = 10. 4% 9-7 WACC Shi Importers balance winding-clothes shows $300 one million million million in debt, $50 million in preferred stock, and $250 million in total common equity. Shis tax rate is 40%, rd = 6%, rps = 5. 8%, and rs = 12%. If Shi has a bulls eye capital structure of 30% debt, 5% preferred stock, and 65% common stock, what is its WACC? rd = 6% T = 40% rps = 5. 8% rs = 12%. WACC = (wd)(rd)(1 T) + (wps)(rps) + (wce)(rs) WACC = 0. 30(0. 06)(1-0. 40) + 0. 05(0. 058) + 0. 65(0. 12) = 9. 17%