Answer:
i will pay $80.47 or lower, to achieve 14% yield or higher.
Explanation:
We have to calcualte the present value of the dividends cash flow.
because the dividends will growth until a certain date, we cannot use the gordon model.
[tex]\left[\begin{array}{ccc}Month&Dividend&PV&Year1&13&11.40&Year2&19&14.62&Year3&25&16.874&Year4&31&18.35&Year5&37&19.21&Year6&43&19.591&Intrinsic&Value&80.47\end{array}\right][/tex]
For each dividend, we do previous year + 6
Then for Present value:
[tex]\frac{Dividends}{(1 + rate)^{time} } = PV[/tex]
for example year 3
[tex]\frac{25}{(1.14)^{3} } = 16.874[/tex]