An analyst projects the following pro forma financial results for Magic Holdings, Inc., in the next year:- Sales of $1,000,000
- Earnings of $200,000
- Total assets of $750,000
- Equity of $500,000
- Dividend payout ratio of 62.5%
- Shares outstanding of 50,000
- Risk free interest rate of 7.5%
- Expected market return of 13.0%
- Stock Beta at 1.8
If the analyst assumes Magic Holdings, Inc. will produce a constant rate of dividend growth, the value of the stock is closest to:
Infinite period DDM: P0 = D1 / (ke – g) D1 | = (Earnings × Payout ratio) / average number of shares outstanding | | = ($200,000 × 0.625) / 50,000 = $2.50. | | | | | ke | = risk free rate + [beta × (expected market return – risk free rate)] |
| | | |
| ke | = 7.5% + [1.8 × (13.0% - 7.5%)] = 17.4%. | | | | | g | = (retention rate × ROE) | | | Retention = (1 – Payout) = 1 – 0.625 = 0.375. | | | ROE = net income/equity | | | | = 200,000/500,000 = 0.4 | g | = 0.375 × 0.4 = 0.15. |
P0 = D1 / (ke – g) = $2.50 / (0.174 - 0.15) = 104.17. |