Answer:
a.- r= 6% Value: 23.40
[tex]\frac{0.468}{0.06-0.04} = Intrinsic \: Value[/tex]
b.- r = 8% Value: 11.70
[tex]\frac{0.468}{0.08-0.04} = Intrinsic \: Value[/tex]
c.- r = 11% Value: 6.69
[tex]\frac{0.468}{0.11-0.04} = Intrinsic \: Value[/tex]
d.- r = 12% Value: 5.85
[tex]\frac{0.468}{0.12-0.04} = Intrinsic \: Value[/tex]
e.- r= 19% Value: 3.12
[tex]\frac{0.468}{0.19-0.04} = Intrinsic \: Value[/tex]
Explanation:
We will calcualte the gordon model for the different rates of return:
[tex]\frac{divends_1}{return-growth} = Intrinsic \: Value[/tex]
Dividend_1 is next year dividends.
If dividends raise by 4% then:
0.45 x 1.04% = 0.468
now we calculate for the different returns: