*remarks... for question a. use equation D1/Po + g =r

and fill out cash flow and horizon value in excel table

thanks!

20. Two-stage DCF model Compost Science Inc. (CSI) is in the business of converting Boston's sewage sludge into fertilizer. The business is not in itself very profitable. However, to induce CSI to remain in business, the Metropolitan District Commission (MDC) has agreed to pay whatever amount is necessary to yield CSI a 10% book return on equity. At the end of the year, CSI is expected to pay a $4 dividend. It has been reinvesting 40% of earnings and growing at 4% a year. a. Suppose CSI continues on this growth trend. What is the expected long-run rate of return from purchasing the stock at $100? What part of the $100 price is attributable to the present value of growth opportunities? b. Now the MDC announces a plan for CSI to treat Cambridge sewage. CSI's plant will, therefore, be expanded gradually over five years. This means that CSI will have to reinvest 80% of its earnings for five years. Starting in year 6, however, it will again be able to pay out 60% of earnings. What will be CSI's stock price once this announcement is made and its consequences for CSI are known? 2 Set up a table as follows year EPS DPS HV* total cash flow 1 6.666667 1.333333 7.2 1.44 3 7.776 1.5552 4 8.39808 1.679616 5 9.069926 1.813985 6 9.432723 5.659634 7 9.810032 5.886019 * Dividend based on 60% payout Plowback, ROE, growth 80%, 10%,8% 80%, 10%,8% 80%, 10%,8% 80%, 10%,8% 80%, 10%,8% 40%,10%,4% 40%,10%,4%