XY Ltd., paid a dividend of 3for the current year. The dividend is expected to grow at 30% for the next 5 years and at 15% per annum thereafter. The…
CA Final · Advanced Financial Management · MTP · January 2026
XY Ltd., paid a dividend of 3for the current year. The dividend is expected to grow at 30% for the next 5 years and at 15% per annum thereafter. The return on 182 days T-bills is 12% per annum and the market return is expected to be around 16% with a variance of 24%. The Co-Variance of XY's return with that of the market return is 30%. You are required to: (i) Calculate the Required Rate of Return (ii) Calculate the Intrinsic Value of the Stock The PVF at 17% is given below: Year 1 2 3 4 5 PVF (17%) 0.855 0.731 0.624 0.534 0.456
Suggested Answer and Working Notes:
(i) β = Covariance of Market Return and Security Return / Variance of Market Return β = 30% / 20% = 1.25 Required Rate of Return = Rf + β (Rm - Rf) = 12% + 1.25(16% - 12%) = 12% + 5.00% = 17.00% (ii) Intrinsic Value Year Dividend (₹) PVF (17%,n) Present Value (₹) 1 3.90 0.855 3.33 2 5.07 0.731 3.71 3 6.59 0.624 4.11 4 8.57 0.534 4.58 5 11.14 0.456 5.08 20.81 PV of Terminal Value = (11.14 x 1.15) / (0.17 - 0.15) x 0.456 = 292.09 Intrinsic Value = 20.81 +292.09 = 312.90
Topics: Security Valuation
Related Questions in this Topic
- Rahul Ltd. has surplus cash of ₹ 100 lakhs and wants to distribute 27% of it to the shareholders. The company decides to...
- Shares of V Ltd. are currently quoted at a trailing Price-to-Earnings (P/E) ratio of 8 times. As per the existing policy...
- Mr. A is thinking of buying shares at 500 each having face value of 100. He is expecting a bonus at the ratio of 1: 5 du...
- The data given below relates to a convertible bond: Face value 1,000 Coupon rate 12% No. of shares per bond...
- XYZ Ltd. recently paid a dividend of 40. The company is entering a 5-year transition phase where its current 15% growth ...