# Stock price

1. Prock Petroleum's stock has a required return of 13%, and the stock sells for $50 per share. The firm just paid a dividend of $1.00, and the dividend is expected to grow by 30% per year for the next 4 years, so D4 = $1.00(1.30)4 = $2.8561. After t = 4, the dividend is expected to grow at a constant rate of X% per year forever. What is the stock's expected constant growth rate after t = 4, i.e., what is X?

2 Sorenson Corp.'s expected year-end dividend is D1 = $1.50, its required return is rS = 12.00%, its dividend yield is 8.00%, and its growth rate is expected to be constant in the future. What is Sorenson's expected stock price in 7 years, i.e., what is P7?

3. You have been assigned the task of using the free cash flow model to estimate Petry Corporation's intrinsic value. Petry's WACC is 10.00%, its end-of-year free cash flow (FCF) is expected to be $150.0 million, the FCFs are expected to grow at a constant rate of 6.00% a year in the future, the company has $200 million of long-term debt plus preferred stock, and it has 50 million shares of common stock outstanding. What is Petry's estimated intrinsic value per share of common stock?

#### Solution Preview

Please see attached file

1. Prock Petroleum's stock has a required return of 13%, and the stock sells for $50 per share. The firm just paid a dividend of $1.00, and the dividend is expected to grow by 30% per year for the next 4 years, so D4 = $1.00(1.30)^4 = $2.8561. After t = 4, the dividend is expected to grow at a constant rate of X% per year forever. What is the stock's expected constant growth rate after t = 4, i.e., what is X?

Current share price is the discounted value of all the dividends

r= 13%

Year Dividend growth rate Dividend

0 D0 $1.000

1 D1 30% $1.3000 =( 1 + 30.% ) x $1.

2 D2 30% $1.6900 =( 1 + 30.% ) x $1.3

3 D3 30% $2.1970 =( 1 + 30.% ) x $1.69

4 D4 30% $2.8561 =( 1 + 30.% ) x $2.197

Step 1: Find the present value of dividends in years 1-4

Year =PV factor @ 13.% Discounted value

1 D1= $1.3000 0.8850 $1.1505 =0.885 x 1.3

2 D2= $1.6900 0.7831 $1.3234 =0.7831 x 1.69

3 D3= $2.1970 0.6931 $1.5227 =0.6931 x 2.197

4 D4= $2.8561 0.6133 $1.7516 =0.6133 x 2.8561

Total= $5.7482

Therefore present value of dividends in years 1-4= $5.7482

Current share price= $50.00

Therefore present value of ...

#### Solution Summary

Calculates the expected constant growth rate in stock price and the stock price.