Using Ampol Australia's Dividend, Prices and Share Valuation excel sheets provided and: 1. Calculate percentage returns...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Using Ampol Australia's Dividend, Prices and Share Valuation excel sheets provided and: 1. Calculate percentage returns per month 2. Estimate beta using the monthly returns 3. Look up the risk-free rate and the market risk premium a. for Treasury yields, go to the RBA site: 3.551 % (10-year Australia Government Bond Interest Rate used as Fixed Free Range b. for Market Risk Premium (MRP) see article mentioned in the instructions = Average for Australia = 6.3% 4. Calculate the expected rate of return - CAPM - for the company 5. Calculate implied return - using growth rate (g) estimated = 0.4027 6. Calculate price of share using DDM- method 2 share valuation using growing perpetuity 7. Determine and evaluate whether stock is overvalued/undervalued. There are 2 methods: a. Return Comparison: i. Compare expected return from CAPM with the return implied by the market ii. r calculated using CAPM vs r from rearranging DDM b. Price Comparison: i. Use expected return from CAPM as 'r' in DDM model to calculate the share value of your company then compare this value with the current market price. ii. $ share calculated using DDM (module 2) vs $ share in the market/quoted (price worksheet) 8. Analysis the Ampol Australia most recent Debt Rate. R33 1 A Date Finance A2 ALD Dividends and Prices X fx B E H 0.4027 4.03% 1.05 0.5 Dividend Type $ Per Share Yearly Div per share %change Divendend g rate G Average 2 30/12/2022 Final 3 30/12/2022 Special Cash 2.75 1.956989 0.339566257 4 30/12/2022 Interim 1.2 5 30/12/2021 Final 0.41 0.93 0.9375 6 30/12/2021 Interim 0.52 7 30/12/2020 Final 0.23 0.48 -0.42169 8 30/12/2020 Interim 0.25 9 30/12/2019 Final 0.51 0.83 -0.29661 10 30/12/2019 Interim 0.32 11 30/12/2018 Final 0.61 1.18 0.966667 12 30/12/2018 Interim 0.57 13 30/12/2017 Interim 0.6 0.6 -0.41176 14 30/12/2016 Final 0.52 1.02 -0.12821 15 30/12/2016 Interim 0.5 16 30/12/2015 Final 0.7 1.17 0.671429 17 30/12/2015 Interim 0.47 18 30/12/2014 Final 0.5 0.7 1.058824 19 30/12/2014 Interim 0.2 20 30/12/2013 Final 0.17 0.34 -0.15 21 30/12/2013 Interim 0.17 22 30/12/2012 Final 0.23 0.4 -0.11111 23 30/12/2012 Interim 0.17 24 30/12/2011 Final 0.28 0.45 -0.25 25 30/12/2011 Interim 0.17 26 30/12/2010 Final 0.3 0.6 1.4 27 30/12/2010 Interim 0.3 28 30/12/2009 Final 0.25 0.25 -0.30556 29 30/12/2008 Interim 0.36 0.36 30 30/12/2007 Final 0.33 0.8 -0.55 0 31 30/12/2007 Interim 0.47 32 30/12/2006 Final 0.48 0.8 0.73913 33 30/12/2006 Interim 0.32 34 30/12/2005 Final 0.31 0.46 0.179487 35 30/12/2005 Interim 0.15 36 30/12/2004 Final 0.25 0.39 1.166667 37 30/12/2004 Interim 0.14 38 30/12/2003 Final 0.08 0.18 39 30/12/2003 Special Cash 0.06 40 30/12/2003 Interim 0.04 41 42 < > = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + ::: Finance A2 ALD Dividends and Prices Search for tools, help, and more (Alt + Q) 0.1 Chart 27 x fx A B C D E F G H J K N 1 Date ALD $ AORD$ 2 Dec-22 29.21923 7686.1 3 Nov-22 27.10134 7221.7 4 Oct-22 27.39842 7480.7 AMC % AORD % 0.078147 0.064306 -0.01084 -0.03462 0.049945 0.06037 Beta using Slope function in excel Beta AMC = 1.134091682 AMC Beta 0.3 5 Sep-22 26.0951 7054.8 -0.01787 0.056313 0.2 6 Aug-22 26.5698 6678.7 -0.16859 -0.07575 7 Jul-22 31.9577 7226.1 0.032239 0.00729 8 Jun-22 30.9596 7173.8 -0.02133 0.063337 9 May-22 31.63424 6746.5 0.026079 -0.09506 10 Apr-22 30.83021 7455.2 -0.01448 -0.0349 11 Mar-22 31.28305 7724.8 0.119759 -0.00832 -0.25 -0.2 -0.15 -0.1 -0.05 12 Feb-22 27.93732 7789.6 0.039701 0.063688 13 Jan-22 26.87053 7323.2 -0.00875 0.007553 14 Dec-21 27.10759 7268.3 0.00236 -0.06568 15 Nov-21 27.04377 7779.2 0.034531 0.025279 -0.2 16 Oct-21 26.14109 7587.4 -0.06154 -0.00677 Beta using Regression Analysis 17 Sep-21 27.85526 7639.1 0.113454 0.001232 -0.3 18 Aug-21 25.01699 7629.7 19 Jul-21 24.66792 7823.3 20 Jun-21 25.28551 7664.2 0.014151 -0.02475 -0.02442 0.020759 0.001418 0.010442 21 May-21 25.24971 7585 -0.01191 0.024073 -0.4 X Variable 1 SUMMARY OUTPUT 22 Apr-21 25.55403 7406.7 23 Mar-21 22.90465 7290.7 24 Feb-21 21.76416 7017 25 Jan-21 21.79075 6940.6 26 Dec-20 23.20033 6870.9 27 Nov-20 25.19501 6850.6 0.11567 0.015911 0.052402 0.039005 -0.00122 0.011008 -0.06076 0.010144 -0.07917 0.002963 -0.07276 0.016093 Predicted Y. Y Regression Statistics Multiple R 0.628763847 R Square 0.395343975 Adjusted R Square 0.384735975 Standard Error 0.070208188 28 Oct-20 27.17195 6742.1 0.181573 0.099279 Observations 59 29 Sep-20 22.99643 6133.2 30 Aug-20 21.01992 6009.3 0.09403 0.020618 -0.07955 -0.03788 ANOVA 31 Jul-20 22.83668 6245.9 -0.00989 0.030966 df SS MS F Significance F 32 Jun-20 23.06487 6058.3 -0.10368 0.009498 33 May-20 25.73295 6001.3 0.082318 0.021985 34 Apr-20 23.77577 5872.2 0.087079 0.049038 Regression Residual Total 1 57 0.183703371 0.280963811 0.183703371 37.2684728 0.00492919 9.68E-08 58 0.464667182 35 Mar-20 21.87125 5597.7 0.134461 0.095312 36 Feb-20 19.27898 5110.6 37 Jan-20 28.24474 6511.5 -0.31743 -0.21514 -0.04887 -0.08562 Intercept Coefficients Standard Error t Stat -0.001209053 0.009190391 P-value -0.131556224 0.89579855 Lower 95% Upper 95% -0.019612493 0.017194386 < = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + 0.05 0.1 0.15 . Q Finance A2 ALD Dividends and Prices Search for tools, help, and more (- C31 fx =C27/(C29-C28) B E F H K M N 1 Valuation of AMC as at 30 December 2022 2 Using g average 3. 4 5 CAPM r%= Method 1 - compare CAPM r with implied r observed in the market CAPM Rf+B (Rm-Rf) Using g from dividends Method 1 - compare CAPM r with implied r observed in the market 6 7 Rf = 3.551 RBA website 8 Beta = 1.134092 calculated 9 MRP = 6.3 see article 0 1 CAPM r = 6.668618 666.86% 2 3 Implied r%= Implied r = +9 4 5 g average = 0.04027 calculated 6 P zero (market) = 29.21923 price worksheet 7 D zero= 18 D1= 9 20 Implied r= 0.138176 13.82% 21 2.75 dividend worksheet 2.861 calculated 22 Method 2-compare DDM $ with observed Market $ 23 24 DDM $= DDM P = D D zero = D1= Implied r = 0.094116 9.41% Method 2 - compare DDM $ with observed Market $ DDM $ = D DDM = P = 1-9 CAPM r = 6.668618 666.86% Implied r%= Implied r = D +9 Po g from div = P zero (market) = 29.21923 2.75 2.750 25 26 27 D1= 28 g average = 2.861 calculated 0.04027 calculated 6.668618 CAPM 29 r 30 31 DDMS= 32 Market $= 33 0.431592 calculated 29.21923 price worksheet 34 Method 2 is valied if growth rate is less than r 35 36 37 38 39 10 D1 = 2.750 g from div= 0 r = 6.668618 DDMS = 0.412379 Market $ = 29.21923 1 12 < > = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + P Q Using Ampol Australia's Dividend, Prices and Share Valuation excel sheets provided and: 1. Calculate percentage returns per month 2. Estimate beta using the monthly returns 3. Look up the risk-free rate and the market risk premium a. for Treasury yields, go to the RBA site: 3.551 % (10-year Australia Government Bond Interest Rate used as Fixed Free Range b. for Market Risk Premium (MRP) see article mentioned in the instructions = Average for Australia = 6.3% 4. Calculate the expected rate of return - CAPM - for the company 5. Calculate implied return - using growth rate (g) estimated = 0.4027 6. Calculate price of share using DDM- method 2 share valuation using growing perpetuity 7. Determine and evaluate whether stock is overvalued/undervalued. There are 2 methods: a. Return Comparison: i. Compare expected return from CAPM with the return implied by the market ii. r calculated using CAPM vs r from rearranging DDM b. Price Comparison: i. Use expected return from CAPM as 'r' in DDM model to calculate the share value of your company then compare this value with the current market price. ii. $ share calculated using DDM (module 2) vs $ share in the market/quoted (price worksheet) 8. Analysis the Ampol Australia most recent Debt Rate. R33 1 A Date Finance A2 ALD Dividends and Prices X fx B E H 0.4027 4.03% 1.05 0.5 Dividend Type $ Per Share Yearly Div per share %change Divendend g rate G Average 2 30/12/2022 Final 3 30/12/2022 Special Cash 2.75 1.956989 0.339566257 4 30/12/2022 Interim 1.2 5 30/12/2021 Final 0.41 0.93 0.9375 6 30/12/2021 Interim 0.52 7 30/12/2020 Final 0.23 0.48 -0.42169 8 30/12/2020 Interim 0.25 9 30/12/2019 Final 0.51 0.83 -0.29661 10 30/12/2019 Interim 0.32 11 30/12/2018 Final 0.61 1.18 0.966667 12 30/12/2018 Interim 0.57 13 30/12/2017 Interim 0.6 0.6 -0.41176 14 30/12/2016 Final 0.52 1.02 -0.12821 15 30/12/2016 Interim 0.5 16 30/12/2015 Final 0.7 1.17 0.671429 17 30/12/2015 Interim 0.47 18 30/12/2014 Final 0.5 0.7 1.058824 19 30/12/2014 Interim 0.2 20 30/12/2013 Final 0.17 0.34 -0.15 21 30/12/2013 Interim 0.17 22 30/12/2012 Final 0.23 0.4 -0.11111 23 30/12/2012 Interim 0.17 24 30/12/2011 Final 0.28 0.45 -0.25 25 30/12/2011 Interim 0.17 26 30/12/2010 Final 0.3 0.6 1.4 27 30/12/2010 Interim 0.3 28 30/12/2009 Final 0.25 0.25 -0.30556 29 30/12/2008 Interim 0.36 0.36 30 30/12/2007 Final 0.33 0.8 -0.55 0 31 30/12/2007 Interim 0.47 32 30/12/2006 Final 0.48 0.8 0.73913 33 30/12/2006 Interim 0.32 34 30/12/2005 Final 0.31 0.46 0.179487 35 30/12/2005 Interim 0.15 36 30/12/2004 Final 0.25 0.39 1.166667 37 30/12/2004 Interim 0.14 38 30/12/2003 Final 0.08 0.18 39 30/12/2003 Special Cash 0.06 40 30/12/2003 Interim 0.04 41 42 < > = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + ::: Finance A2 ALD Dividends and Prices Search for tools, help, and more (Alt + Q) 0.1 Chart 27 x fx A B C D E F G H J K N 1 Date ALD $ AORD$ 2 Dec-22 29.21923 7686.1 3 Nov-22 27.10134 7221.7 4 Oct-22 27.39842 7480.7 AMC % AORD % 0.078147 0.064306 -0.01084 -0.03462 0.049945 0.06037 Beta using Slope function in excel Beta AMC = 1.134091682 AMC Beta 0.3 5 Sep-22 26.0951 7054.8 -0.01787 0.056313 0.2 6 Aug-22 26.5698 6678.7 -0.16859 -0.07575 7 Jul-22 31.9577 7226.1 0.032239 0.00729 8 Jun-22 30.9596 7173.8 -0.02133 0.063337 9 May-22 31.63424 6746.5 0.026079 -0.09506 10 Apr-22 30.83021 7455.2 -0.01448 -0.0349 11 Mar-22 31.28305 7724.8 0.119759 -0.00832 -0.25 -0.2 -0.15 -0.1 -0.05 12 Feb-22 27.93732 7789.6 0.039701 0.063688 13 Jan-22 26.87053 7323.2 -0.00875 0.007553 14 Dec-21 27.10759 7268.3 0.00236 -0.06568 15 Nov-21 27.04377 7779.2 0.034531 0.025279 -0.2 16 Oct-21 26.14109 7587.4 -0.06154 -0.00677 Beta using Regression Analysis 17 Sep-21 27.85526 7639.1 0.113454 0.001232 -0.3 18 Aug-21 25.01699 7629.7 19 Jul-21 24.66792 7823.3 20 Jun-21 25.28551 7664.2 0.014151 -0.02475 -0.02442 0.020759 0.001418 0.010442 21 May-21 25.24971 7585 -0.01191 0.024073 -0.4 X Variable 1 SUMMARY OUTPUT 22 Apr-21 25.55403 7406.7 23 Mar-21 22.90465 7290.7 24 Feb-21 21.76416 7017 25 Jan-21 21.79075 6940.6 26 Dec-20 23.20033 6870.9 27 Nov-20 25.19501 6850.6 0.11567 0.015911 0.052402 0.039005 -0.00122 0.011008 -0.06076 0.010144 -0.07917 0.002963 -0.07276 0.016093 Predicted Y. Y Regression Statistics Multiple R 0.628763847 R Square 0.395343975 Adjusted R Square 0.384735975 Standard Error 0.070208188 28 Oct-20 27.17195 6742.1 0.181573 0.099279 Observations 59 29 Sep-20 22.99643 6133.2 30 Aug-20 21.01992 6009.3 0.09403 0.020618 -0.07955 -0.03788 ANOVA 31 Jul-20 22.83668 6245.9 -0.00989 0.030966 df SS MS F Significance F 32 Jun-20 23.06487 6058.3 -0.10368 0.009498 33 May-20 25.73295 6001.3 0.082318 0.021985 34 Apr-20 23.77577 5872.2 0.087079 0.049038 Regression Residual Total 1 57 0.183703371 0.280963811 0.183703371 37.2684728 0.00492919 9.68E-08 58 0.464667182 35 Mar-20 21.87125 5597.7 0.134461 0.095312 36 Feb-20 19.27898 5110.6 37 Jan-20 28.24474 6511.5 -0.31743 -0.21514 -0.04887 -0.08562 Intercept Coefficients Standard Error t Stat -0.001209053 0.009190391 P-value -0.131556224 0.89579855 Lower 95% Upper 95% -0.019612493 0.017194386 < = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + 0.05 0.1 0.15 . Q Finance A2 ALD Dividends and Prices Search for tools, help, and more (- C31 fx =C27/(C29-C28) B E F H K M N 1 Valuation of AMC as at 30 December 2022 2 Using g average 3. 4 5 CAPM r%= Method 1 - compare CAPM r with implied r observed in the market CAPM Rf+B (Rm-Rf) Using g from dividends Method 1 - compare CAPM r with implied r observed in the market 6 7 Rf = 3.551 RBA website 8 Beta = 1.134092 calculated 9 MRP = 6.3 see article 0 1 CAPM r = 6.668618 666.86% 2 3 Implied r%= Implied r = +9 4 5 g average = 0.04027 calculated 6 P zero (market) = 29.21923 price worksheet 7 D zero= 18 D1= 9 20 Implied r= 0.138176 13.82% 21 2.75 dividend worksheet 2.861 calculated 22 Method 2-compare DDM $ with observed Market $ 23 24 DDM $= DDM P = D D zero = D1= Implied r = 0.094116 9.41% Method 2 - compare DDM $ with observed Market $ DDM $ = D DDM = P = 1-9 CAPM r = 6.668618 666.86% Implied r%= Implied r = D +9 Po g from div = P zero (market) = 29.21923 2.75 2.750 25 26 27 D1= 28 g average = 2.861 calculated 0.04027 calculated 6.668618 CAPM 29 r 30 31 DDMS= 32 Market $= 33 0.431592 calculated 29.21923 price worksheet 34 Method 2 is valied if growth rate is less than r 35 36 37 38 39 10 D1 = 2.750 g from div= 0 r = 6.668618 DDMS = 0.412379 Market $ = 29.21923 1 12 < > = Dividends Prices Share Valuation Sheet5 Sheet4 Sheet6 + P Q
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
KYC's stock price can go up by 15 percent every year, or down by 10 percent. Both outcomes are equally likely. The risk free rate is 5 percent, and the current stock price of KYC is 100. (a) Price a...
-
When we create our own Market Limitations In the mid-1960s a new electronics company was founded with a unique high-tech product a new type of computer. Thanks to its engineering know-how LOCKDOWN...
-
Questar Electronics, a producer of a wide range of consumer products, is facing increasing competitive pressures from foreign producers. In response, Questar is reexamining its overall management...
-
Use the following 2016 financial information for ATT and Verizon to conduct a DuPont system of analysis for each company. a. Which company has the higher net profit margin? Higher asset turnover? b....
-
In the spring of 1999, Source Associates, Inc. (Source), and Conrad A. Mamajek, Inc. (CAM), entered into a joint venture to act as a middleman for the sale of polymers manufactured by Mitsui...
-
(Entries for Bond TransactionsEffective-Interest) Assume the same information as in E14-4, except that Foreman Company uses the effective-interest method of amortization for bond premium or discount....
-
Let U={1,2,3,...,10}, A={1,3,5,7}, B={1,2,3,4}, and C={3,4,6,7,9}. Find BC'
-
a). Write a C program with comments and indentation for the flow chart in figure 1. Use 'for' or 'while' loop control structure for writing the program. [12 marks] 0-2-1-1 start Input n yes y=y+(2+i)...
-
Conduct an interview with someone currently employed full time in a mass media occupation. Write a 2 page (500 words, 12 point font, double spaced) paper in that is a summary of the interview. Paper...
-
Identity with Common Core / or Ohio/ or California Learning Standards for grades K-5 Example: RF.K.3 Phonics and Word Recognition: Know and apply grade-level phonics and word analysis skills in...
-
In an Associated Press interview, Satrapi said, "The only thing I hope is that people will read my book and see that this abstract thing, this Axis of Evil, is made up of individuals with lives and...
-
A person pulls on a 9.8 kg crate against a 22 Newton frictional force, using a rope attached to the center of the crate. If the The crate began with a speed of 2 m/s and speeded up to 2.5 m/s while...
-
You are running a small factory that uses labour (L) and capital (K) to produce output Q. Your production function is Q = 10L 1 2 K 1 2 . For every unit of labour you use you have to pay a wage (w)...
-
Portal Manufacturing has total fixed costs of $520,000. A unit of product sells for $15 and variable costs per unit are $11. a). Prepare a contribution margin income statement showing predicted net...
-
What is the value of decision trees in managerial decision making?
-
Simple Regression. The Environmental Controls Corporation (ECC) is a multinational manufacturer of materials-handling, accessory, and control equipment. During the past year, ECC has had the...
-
Beta is a common measure of stock-market risk or volatility. It is typically estimated as the slope coefficient for a simple regression model in which stock returns over time are the dependent Y...
-
What are the functions of activator proteins and repressor proteins in transcription? Explain how these proteins work at the molecular level.
-
The gene that encodes the enzyme called tyrosine hydroxylase is known to be activated by the CREB protein. Tyrosine hydroxylase is expressed in nerve cells and is involved in the synthesis of...
-
The binding of small effector molecules, protein-protein interactions, and covalent modifications are three common ways to modulate the activities of transcription factors. Which of these three...
Study smarter with the SolutionInn App