Answer:
d) $48.36
Explanation:
For computing the intrinsic value, first we have to compute the cost of equity by using CAPM Model which is shown below:
Expected rate of return = Risk-free rate of return + Beta × (Market rate of return - Risk-free rate of return)
= 7% + 1.4 × (12.5% - 7%)
= 7% + 1.4 × 5.5%
= 7% + 7.7%
= 14.70%
Now the intrinsic value would be
In this question, we apply the Gordon model which is shown below:
= Next year dividend ÷ (Required rate of return - growth rate)
where,
Current year dividend
= $3 + $3 × 8%
= $3 + 0.24
= $3.24
The other items rate would remain the same
Now put these values to the above formula
So, the value would equal to
= 3.24 ÷ (14.70% - 8%)
= $48.36