Answer:
(i) $26.49375
(ii) $29.11
(iii) 52.54%
Explanation:
Required rate of return using CAPM model:
= risk free rate + beta (expected return - risk free rate)
= 0.06 + 2.3 (0.15 - 0.06)
= 0.267 or 26.7%
Growth rate = (1 - dividend payout ratio) × ROE
= (1 - 0.45) × 0.18
= 0.099 or 9.9%
a)
Dividends per share will be $4.05 since payout ratio is 45%
Intrinsic value of share = D1 ÷ (Rate - growth)
= 4.05(1.099) ÷ (0.267 - 0.099)
= 4.45095 ÷ 0.168
= $26.49375
b)
Price after 1 year = 26.49( 1 + 0.099)
Price after 1 year = $29.11
c)
One year holding period return = ( $29.11 + 4.45 - 22) ÷ 22
= 0.5254 or 52.54%