b. Use the dividend discount (i.e., free cash flow to equity investors) valuation model to estimate the company’s current stock price.
Pe = 700 / (1+0.11) + 735 / (1+0.11)2 + 948.15 / (1+0.11)3 + [976.59 / (0.11-0.03)] / (1+0.11)3 = $10,846.42 and the price per share of common stock = $10,846.42 / 1,000 = $10.85. 5. Same facts as (2) above, except derive Pe and the price per common share using the earnings-based valuation model. a. Compute RI1, RI2 and RI3, and verify that residual income is growing at a constant rate. What is that rate? • • • • RI1 = 1,100.00 – 0.11(8000) = 220.00 RI2 = 1,155.00 – 0.11(8400) = 231.00 RI3 = 1,212.75 – 0.11(8820) = 242.55 g = 231/220 – 1 = 242.55/231 – 1 = 5% (same as the dividend growth rate in (2) above)
b. Use the residual income to equity investors model to derive Pe and the price per common share. Compare your answer to the answer you got using the free cash flow to equity investors (dividend discount model) in (2) above. Pe = 8,000 + 220/(0.11 – 0.05) = $11,667 and the price per common share = $11,667 / 1000 = $11.67. 6. Same facts as (4) above, except derive Pe and the price per common share using the earnings-based