Answer:
Current market value =$40.6
Explanation:
The Dividend Valuation Model is a technique used to value the worth of an asset. According to this model, the worth of an asset is the sum of the present values of its future cash flows discounted at the required rate of return.
PV of dividend from year 1 to 4
Year Present Value
1 2 × (1.2) ×(1.057)^(-1) = 2.27
2 2 × (1.2)^2×(1.057)^(-2)= 2.58
3 2 × (1.2)^3×(1.057)^(-3) = 2.93
4 2 × (1.2)^4×(1.057)^(-4) = 3.32
Total PV = 11.10
PV of dividend from year 1 to 4 = 11.10
PV of dividend from year 5 and beyond
This will be done in two steps:
Step 1: PV (in year 4 terms) of dividends
( 2 × (1.2)^4× (1-0.05) )/(0.057--(0.05)) = 36.82
Step 2 : PV( in year 0 terms) of dividends
=PV in (year 4 terms)× (1+r)^-4
=36.82 × 1.057^(-4) = 29.50
PV of dividend from year 5 and beyond =29.50
Current market value = Total PV of dividend = 11.10 + 29.50 = $40.6
Current market value =$40.6
