Answer:
a. Dividends are expected to grow at 8% annually for 3 years, followed by a 5% constant annual growth rate in year 4 to infinity.
Dā = $1.80
Dā = $1.944
Dā = $2.10
Dā = $2.2675
Dā = $2.38
terminal value at year 3 = $2.38 / (11% - 5%) = $39.68
current Pā = $1.944/1.11 + $2.10/1.11² + $41.9484/1.11³ = $1.75 + $1.70 + $30.67 = $34.12
b. Dividends are expected to grow at 8% annually for 3 years, followed by a 0% constant annual growth rate in year 4 to infinity.
Dā = $1.80
Dā = $1.944
Dā = $2.10
Dā = $2.2675
Dā = $2.38
terminal value at year 3 = $2.38 / 11% = $21.6364
current Pā = $1.944/1.11 + $2.10/1.11² + $23.90/1.11³ = $1.75 + $1.70 + $17.48 = $20.93
c. Dividends are expected to grow at 8% annually for 3 years, followed by a 10% constant annual growth rate in year 4 to infinity.
Dā = $1.80
Dā = $1.944
Dā = $2.10
Dā = $2.2675
Dā = $2.38
terminal value at year 3 = $2.38 / (11% - 10%) = $238
current Pā = $1.944/1.11 + $2.10/1.11² + $240.2675/1.11³ = $1.75 + $1.70 + $175.68 = $179.13