7. Nonconstant growth stock

Portman Industries just paid a dividend of $3.12 per share. The company expects the coming year to be very profitable, and its dividend is expected to grow by 16.00% over the next year. After the next year, though, Portmans dividend is expected to grow at a constant rate of 3.20% per year.

The risk-free rate (rRFRF) is 4.00%, the market risk premium (RPMM) is 4.80%, and Portmans beta is 1.80.

7.1) Assuming that the market is in equilibrium, use the information just given to complete the table.

Term	Value
Dividends one year from now (D11)
Horizon value (P11)
Intrinsic value of Portmans stock

7.2) Portman has 600,000 shares outstanding, and Judy Davis, an investor, holds 9,000 shares at the current price as just found. Suppose Portman is considering issuing 75,000 new shares at a price of $32.59 per share. If the new shares are sold to outside investors, by how much will Judys investment in Portman be diluted on a per-share basis?

a) $1.34 per share

b) $0.64 per share

c) $0.79 per share

d) $0.54 per share

7.3) Thus, Judys investment will be diluted, and Judy will experience a total (Profit/loss) of $_____

Please provide step by step tutorial. Thank you:) .