Question: Two Stage Model (5 years) for WBA Inputs: Current Dividend 1.89 Growth Rate 1 0.185 Growth Rate 2 0.095 Beta 0.85 Market Return 0.12 Risk-

Two Stage Model (5 years) for WBA
Inputs:
Current Dividend 1.89
Growth Rate 1 0.185
Growth Rate 2 0.095
Beta 0.85
Market Return 0.12
Risk- Free Rate 0.02
CAPM Return 0.105
Year 1 2 3 4 5
Dividend Forecast
Forecasted Stock Price
Value (NPV)
Market Price 47.72

Given this model, calculate the dividend forecast, the forecasted stock price , and the value of the stock and discuss the results

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Q:

You just got done eating a Pizookie at BJ's. It was so amazing that you go home and decide to value their stock to see if it could be a good investment. Assume you find the following pieces of...

Q:

Use the following information for questions 1-7. A corporation has 9,000,000 shares of stock outstanding at a price of $40 per share. Net Income is $28,000,000 and they just paid a dividend of $2 and...

Q:

Please respond to discussion board 4 & 5 question that is shown after the discussion board rubric/requirements. Please do not copy/paste from sources. Write in own words and cite where it came from....

Q:

below are the Completed tables from project 4 Please help with questions 1 -6 and tables 1- 3. Thanks below are the completed tables from project 4 As you know from Project 4, (no you don't know from...

Q:

What are the best estimates of McCormick & Companys capital structure used for the acquisition of new product lines. Serch inser Fle Psge Layout Farmulas Resiew iw Help Share FComments Home S.m. AYO...

Q:

From the e-Activity, determine whether stock prices are affected more by long-term or short-term performance. Provide one (1) example of the effect that supports your claim.(e-activity: Use the...

Q:

1. Calculate the cost of each capital component, after-tax cost of debt, cost of preferred, and cost of equity with the DCF method and CAPM method. 2. What do you estimate the company?s WACC? Please...

Q:

"Risk and Return"Please respond to the following: * From the e-Activity, determine whether stock prices are affected more by long-term or short-term performance. Provide one (1) example of the effect...

Q:

Question I would like you to make an effort to calculate the WACC for Marriott overall which requires following a couple of steps: First, we need to unlever Marriott's Equity Beta with the actual...

Q:

It is early 2000's and Nike is facing some issues relative to their financial performance during the last five years of operations. Nike's management team is at crossroads in terms of strategic...

Q:

The bank you own has the following balance sheet: If the bank suffers a deposit outflow of $50 million with a required reserve ratio on deposits of 10%, what actions must you take to keep your bank...

Q:

QUESTION 16 Which is the correct chemical equation for Cellular Respiration? C6H1206+6 02-(light)-> 6CO2 + 6H0 6CO2 + 6H2O + ATP-> C6H1206+6 02 C6H1206+6 02-> 6CO2 + 6H20 + ATP 6CO2 +...

Q:

2.2 What is the difference between a bank's return on assets (ROA) and its return on equity (ROE)? How are ROA and ROE related? 2.3 What does it mean to describe a bank as \"highly leveraged\"? Why...

Q:

Draw a class diagram and its relationship based on the following statements. You can use any UML tool/software to represent your class diagram. Do NOT copy and paste your diagram, use the attachment...