Helen Morgan, CFA, has been asked to use the DDM to determine the value of Sundanci, Inc. Morgan anticipates that Sundancis earnings and dividends will

Helen Morgan, CFA, has been asked to use the DDM to determine the value of Sundanci, Inc. Morgan anticipates that Sundanci’s earnings and dividends will grow at 32% for 2 years and 13% thereafter. Calculate the current value of a share of Sundanci stock by using a two-stage dividend discount model and the data from Tables A andB.

Table A Income Statement 2007 2008 Revenue Depreciation Othe Income before taxes Taxes Net income Dividends Earnings per share Dividend per share Common shares outstanding (millions) Balance Sheet Current assets Net property, plant and equipment 474 20 368 86 26 60 18 $0.714 $0.214 84.0 598 23 460 115 35 80 24 $0.952 0.286 84.0 2008 326 489 815 141 r operating costs 2007 S 201 474 675 57 Total assets Current liabilities Long-term debt 57 618 675 34 141 674 815 38 Total liabilities Shareholders' equity Total liabilities and equity Capital expenditures Table B Required rate of return on equity Growth rate of industry Industry P/E ratio 14% 13% 26