Problem 98 Preferred stock valuation Ezzell Corporation issu
Solution
Problem 9-8
a --- Stock Value = Annual dividend / yield
Annual dividend = 100*10% = 10
Yield =0.07
Stock Value = 10/0.07 = $142.86
b --- Stock Value = Annual dividend / yield
Annual dividend = 100*10% = 10
Yield =0.13
Stock Value = 10/0.13 = $76.92
Problem 9-10
Stock Value = D0*(1+g) / Ke – g
Where D0 = Dividend on year 0 =5
G = growth rate = -0.07
Ke = Cost of capital = 0.10
Stock value = 5*(1+-0.07)/0.10- -0.07
= 5*(0.93)/0.17
Stock value = $27.35
Problem 9-11
Stock Value on year 5= D6(1+g)/ Ke – g
Where D6 = Dividend on year 6 = D1(1+g)^ = 0.50(1.04)^5 = 0.50*1.2167 = 0.61
G = growth rate = 0.04
Ke = Cost of capital = 0.12
Stock value = 0.61/0.12-0.04
= 0.61/0.08 = $7.63
Stock value = $7.63
Problem 9-14
D3= dividend on year 3 =1.75
Growth (g) rate during year 4 and 5 =0.17
Growth (g) rate after year 5 = 0.10
Required rate = Ke = 0.12
Year
Event
Cash flow
Present vale factor @12%
Discounted Cash flow
3
Dividend
Given
1.75
0.7513
1.31
4
Dividend
=1.75*1.17
2.05
0.6830
1.40
5
Dividend
=2.05*1.17
2.40
0.6209
1.49
5
Price
Refer workings below
132
0.6209
81.96
86.16
Value of Stock = $86.16
Workings:
Price at year 5 = Dividend at year 5 (1+growth rate)/Required rate of return-growth rate
= 2.40(1.10)/0.12-0.10
=2.64/0.02 = $132
| Year | Event | Cash flow | Present vale factor @12% | Discounted Cash flow | |
| 3 | Dividend | Given | 1.75 | 0.7513 | 1.31 |
| 4 | Dividend | =1.75*1.17 | 2.05 | 0.6830 | 1.40 |
| 5 | Dividend | =2.05*1.17 | 2.40 | 0.6209 | 1.49 |
| 5 | Price | Refer workings below | 132 | 0.6209 | 81.96 |
| 86.16 |


