Answer:
$120.79
Explanation:
Using dividend growth model, we have
P0 = [tex]\frac{D1}{Ke - g}[/tex]
P0 = Current market price
D1 = Dividend at the end of year 1
Ke = Required rate of return
g = growth rate
Now in the given case, Ke is constant @ 14%
g is also constant @ 10%
For price at the end of 5 years = P5
We need to calculate D6
D6 = (((((D1 +g) + g) + g) + g) + g)
= (((((3 +10%) +10%) + 10%) +10%) +10%)
= 4.83153
Therefore Expected price at the end of 5 years = [tex]\frac{4.83153}{0.14-0.10}[/tex]
= $120.79