Answer:
a. The intrinsic value is 25.5.
b. The intrinsic value is 51.
Explanation:
This is an example of dividen discounted model (DDM) with indefinite growth. The DDM is stated as below:
Stock intrinsic value = Next year dividend/(Discount rate - Growth rate)
a. If the discount rate is 18%, the stock value = 4 x (1 + 2%)/(18% - 2%) = 25.5.
b. If the discount rate is 10%, the stock value = 4 x (1 + 2%)/(10% - 2%) = 51.