Forecast EPS and DPS of Dijon , Inc. are provided below. Forecast horizon ends in Year 6.
Question:
Forecast EPS and DPS of Dijon, Inc. are provided below. Forecast horizon ends in Year 6. Required rate of return on equity is 10 per cent and the book value of equity at year0 is $47.00 per share. Determine the value of the stock at Year0. Use at least 3 dp. The terminal growth rate in residual earnings (RE) and abnormal earnings growth (AEG) are the same as their actual growth rates in the terminal year over the year prior to that.
Year | EPS ($) | DPS ($) | BPS ($) | Required Earnings @10% | Residual Earnings (RE) $ | Earnings from reinvested dividend @ 10% | Cum-dividend earnings | Normal earnings @ 10% ($) | Abnormal Earnings Growth (AEG) @ 10% ($) |
Now |
|
| 47.00000 |
|
|
| -- |
|
|
1 | 4.00000 | 1.00 |
|
|
|
|
|
|
|
2 | 5.00000 | 1.20 |
|
|
|
|
|
|
|
3 | 6.10000 | 1.30 |
|
|
|
|
|
|
|
4 | 7.20000 | 1.40 |
|
|
|
|
|
|
|
5 | 7.84700 | 1.30 |
|
|
|
|
|
|
|
6 | 8.57205 | 1.30 |
|
|
|
|
|
|
|
Required:
Fill in the missing values of the above table for Dijon, Inc.
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw