Master It! Excel Chapter 7

Question is in first image, please show how to solve areas highlighted blue. Please show excel functions as well thank you very much!

A Chapter 7 - Master it! 2. 3 f the dividend discount model is refined from the method we presented in the textbook. Many analysts will estimate the dividend for the next 5 years and In practice, the use then estimate a perpetual growth rate at some point perpetual growth period, linear interpolation is applied. That is, the dividend growth is projected to fall by an equal amount each year. For example, if the high growth period is the future, typically 10 years. Rather than have the dividend growth fall dramatically from the fast growth period to the 15 percent for the next 5 years and the dividends are expected to fall to a 5 percent perpetual growth rate 5 years later, the dividend growth rate would decline by 2 percent 4 each year. 5 6 The Value Line Investment Survey provides information for investors. Below, you will find information for General Electric (GE) found in the 2015 edition of Value Line: 7 2014 dividend: 0,88 8 5-year dividend growth rate: 12.0% 10 11 Although Value Line does not provide a perpetual growth rate or required return, we will assume they are: 12 Perpetual growth rate: Required return: 5,0% 13 11.0 % 14 15 Assume that the perpetual growth rate begins 10 years from now and use linear interpolation between the high growth rate and perpetual growth rate. a. Construct a table that shows the dividend growth rate and dividend each year. What is the stock price at Year 10? What is the stock price today? 16 17 How sensitive is the current stock price to changes in the perpetual growth rate? Graph the current stock price against the perpetual growth rate in 11 b. years to find out. 18 19 Instead of applying the constant dividend growth model to find the stock price in the future, analysts will often combine the dividend discount method with price ratio valuation, often with the PE ratio. Remember that the PE ratio is the price per share divided by the earnings per share. S0, if we know what the PE ratio is, we can solve for the stock price. Suppose we also have the following information about GE: 20 21 20% Payout ratio: 22 tconstant growth rate: PE ratio 15 23 24 Use the PE ratio to calculate the stock price when GE reaches a perpetual growth rate in dividends. Now find the value of the stock today finding the c. present value of the dividends during the supernormal growth rate and the price you calculated using the PE ratio. 25 26 How sensitive is the current stock price to changes in PE ratio when the stock reaches the perpetual growth rate? Graph the current stock price against the d. 27 PE ratio in 10 years to find out. 28 29 30 31 32 33 Master it! Solution Chapter 7 Section 7.1 Section 7.3 N M H G D A 1 Master it! Solution 2. 3 The dividend growth rates, dividends, and stock price are: 4 a. 11 10 9 7 5 6 5 3 1 Year 6 Dividend growth: Dividend: 7 8 9 10 Price at Year 11: 11 Price today: 12 13 14 b. To graph the stock price for different growth rates, we need to calculate the price for various growth rates. Using a one-way data table, we get the following: 15 Stock price Growth rate 16 0% 18 19% 19 29% 20 3% 21 4% 22 5% 23 6 % 24 7% 25 8% 26 9% 27 10% 29 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 Master it! Solution Section 7.3 Section 7.1 Chapter 7 N M H G D A 46 47 c The earnings and price in Year 11 will be: 48 Year 11 PE ratio: 49 Year 11 earnings: 50 Year 11 price: 51 52 So, the stock price today with this valuation method is sa 54 Price today: 55 56 57 d. Using a one-way data table, the stock price today at different PE ratios is: 58 Stock price PE ratio 59 10.00 61 11.00 62 12.00 63 13.00 64 14.00 65 15.00 66 16.00 67 17.00 68 18.00 60 19.00 70 20.00 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 Master it! Solution Section 7.3 Section 7.1 Chapter 7 A Chapter 7 - Master it! 2. 3 f the dividend discount model is refined from the method we presented in the textbook. Many analysts will estimate the dividend for the next 5 years and In practice, the use then estimate a perpetual growth rate at some point perpetual growth period, linear interpolation is applied. That is, the dividend growth is projected to fall by an equal amount each year. For example, if the high growth period is the future, typically 10 years. Rather than have the dividend growth fall dramatically from the fast growth period to the 15 percent for the next 5 years and the dividends are expected to fall to a 5 percent perpetual growth rate 5 years later, the dividend growth rate would decline by 2 percent 4 each year. 5 6 The Value Line Investment Survey provides information for investors. Below, you will find information for General Electric (GE) found in the 2015 edition of Value Line: 7 2014 dividend: 0,88 8 5-year dividend growth rate: 12.0% 10 11 Although Value Line does not provide a perpetual growth rate or required return, we will assume they are: 12 Perpetual growth rate: Required return: 5,0% 13 11.0 % 14 15 Assume that the perpetual growth rate begins 10 years from now and use linear interpolation between the high growth rate and perpetual growth rate. a. Construct a table that shows the dividend growth rate and dividend each year. What is the stock price at Year 10? What is the stock price today? 16 17 How sensitive is the current stock price to changes in the perpetual growth rate? Graph the current stock price against the perpetual growth rate in 11 b. years to find out. 18 19 Instead of applying the constant dividend growth model to find the stock price in the future, analysts will often combine the dividend discount method with price ratio valuation, often with the PE ratio. Remember that the PE ratio is the price per share divided by the earnings per share. S0, if we know what the PE ratio is, we can solve for the stock price. Suppose we also have the following information about GE: 20 21 20% Payout ratio: 22 tconstant growth rate: PE ratio 15 23 24 Use the PE ratio to calculate the stock price when GE reaches a perpetual growth rate in dividends. Now find the value of the stock today finding the c. present value of the dividends during the supernormal growth rate and the price you calculated using the PE ratio. 25 26 How sensitive is the current stock price to changes in PE ratio when the stock reaches the perpetual growth rate? Graph the current stock price against the d. 27 PE ratio in 10 years to find out. 28 29 30 31 32 33 Master it! Solution Chapter 7 Section 7.1 Section 7.3 N M H G D A 1 Master it! Solution 2. 3 The dividend growth rates, dividends, and stock price are: 4 a. 11 10 9 7 5 6 5 3 1 Year 6 Dividend growth: Dividend: 7 8 9 10 Price at Year 11: 11 Price today: 12 13 14 b. To graph the stock price for different growth rates, we need to calculate the price for various growth rates. Using a one-way data table, we get the following: 15 Stock price Growth rate 16 0% 18 19% 19 29% 20 3% 21 4% 22 5% 23 6 % 24 7% 25 8% 26 9% 27 10% 29 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 Master it! Solution Section 7.3 Section 7.1 Chapter 7 N M H G D A 46 47 c The earnings and price in Year 11 will be: 48 Year 11 PE ratio: 49 Year 11 earnings: 50 Year 11 price: 51 52 So, the stock price today with this valuation method is sa 54 Price today: 55 56 57 d. Using a one-way data table, the stock price today at different PE ratios is: 58 Stock price PE ratio 59 10.00 61 11.00 62 12.00 63 13.00 64 14.00 65 15.00 66 16.00 67 17.00 68 18.00 60 19.00 70 20.00 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 Master it! Solution Section 7.3 Section 7.1 Chapter 7