Answer:
$35.2
Explanation:
Let d1 = year 1 dividend; d2 = year 2 dividend
d3 = year 3 dividend; d4 = year 4 dividend
d5 = year 5 dividend = $1.8(1.04) =$1.872
Dividend Value PVF@14% Present Value
d1 $7.50 (1.14)^-1 =0.877 $6.58
d2 $ 8.25 (1.14)^-2 =0.769 $6.35
d3 $15 (1.14)^-3 =0.675 $10.12
d4 $1.80 (1.14)^-4 =0.592 $1.07
p4 $18.72 0.592 $11.08
Current price of the stock $35.20
Working for p4 = 1.872/(14%-4%) = $1.87/10%
= $1.872/ 10%
= $1.87/0.1 = $18.72