Equity Valuation - 2
Equity Valuation - 2
Equity Valuation - 2
Udana’s equity share is expected to provide a dividend of Rs. 2.00 and fetch a price of Rs. 18.0
year hence. What price would it sell for now if investor’s required rate of return is 12 percent?
Solution : Calcuation of current price
P0 = [D1/(1+r)] + [P1 / (1+r)]
P0 = [2.00 /(1+0.12)] + [18 / (1 +0.12)]
17.86
Current price = Rs. 17.86
2. The expected dividend per share on the equity share of Prestige Ltd., is Rs. 20.00. The dividend p
share of Prestige Ltd., has grown over the past five years at the rate of 5 percent per year. Assume th
growth rate and market price of equity share will continue in future. What is fair estimate of the
intrinsic value of the equity share of Prestige Ltd., , if required rate of return is 15 percent?
3. The expected dividend per share of Fortune Ltd., is Rs. 50.00. The dividend is expected to grow a
the rate of 6 percent per year. If price per share now is Rs. 500.00. What is the expected rate of retur
1.78571 16.0714
d is expected to grow at
e expected rate of return?
1. ABC Ltd... earnings and dividends have been growing at a rate of 18 percent per a
that the growth rate will fall to 12 percent for the next 4 years. Thereafter, the growth
share was Rs. 20.00 and the investors’ required rate of return on ABC Ltd.
Three step for calcuating Intrinsic value of ABC Ltd., Equity Shares
Step -1 Dividend stream during the first eight years when ABC Ltd. , would enjoy a relatively h
Year Dividend
1 20 D0 (1+gn)1
2 20 D0 (1+gn)2
3 20
4 20
5 20
6 20
7 20
8 20
Step : 2 Calculation of price of the share at the end of 8 years - constant growt
718.42 / (1.15)8
y Shares
ABC Ltd. , would enjoy a relatively high rate of growth will be:
D0 (1+gn)
Growth Rate Dividend Stream
1.18 23.60
1.39 1.39 27.85
1.64 1.64 32.86
1.94 1.94 38.78
2.17 2.17 43.43
2.43 2.43 48.64
2.72 54.48
3.05 61.01
718.42
234.92
ed to continue for 4 years. After
or ever. If the last dividend per
sic value per share?
60 = 4(1+g) /0.12-g
7.2 -60g = 4 + 4g
(-64g = -3.2)
g= -3.2/ -64
g= 0.05 or 5%
1. The price of a company’s share is Rs. 80 and the value of growth
opportunities is Rs. 20. If the company’s capitalization rate is 15
percent, what is the earnings-price ratio? How much is EPS?
P0 = [EPS1/ke] +Vg
EPS1/ P0 = ke [1-(Vg/P0)] = 0.15 [1-(20/80)]
0.15(1-0.25)=0.1125 or 11.25%
EPS1/80 =0.1125
EPS1 = 80 *0.1125 = Rs. 9
3