A 1 Nonconstant Growth and Corporate Valuation 2 3 Last dividend, D. 4 Required rate of retum, r, 5 Supemormal growth rate, g 6 Normal growth rate, gn 7 Period of supemormal growth 2 years B a. Finding TTC's stock worth today, its expected dividend, and capital gains yields 0 Dividend Formulas Year 1 #N/A #N/A 2 3 4 Horizon value at the end of year 2 #N/A S Stock price #N/A 6 Dividend yield during year 1 #N/A 7 Capital gains yield during year 1 #N/A 8 b. Finding the price, dividend yield, and capital gains yield Period of supemormal growth 5 years 1 Year Dividend 2 1 #N/A 3 2 #N/A 4 3 #N/A 5. 4 #N/A 5 5 #N/A 7 Horizon value at the end of year 5 #N/A Stock price #N/A Dividend yield during year 1 #N/A Capital gains yield during year 1 #N/A c. Finding TTC's dividend and capital gains yields once its period of supernormal growth ends Dividend yield #N/A Capital gains yield #N/A 1 2 B $1.50 10% 20% 7% D E 6 37 38 39 0 4 2 3 4 5 46 36 37 d. Finding the stock value based on the corporate valuation model approach Year FCF (in millions) 1 $6.3 2 $11.8 3 $24.6 $45.8 $72.0 $85.8 $109.8 $127.5 $152.9 $159.3 9% 7% 25 millions 0 millions $0 millions $1,300 millions millions millions millions millions millions millions millions millions 40 41 42 43 44 45 4 5 6 7 8 47 9 48 10 49 50 WACC 51 Growth rate after the 10th year, g 52 Number of common stock outstanding 53 Number of preferred stock 54 Value of nonoperating assets 55 Market value of debt 56 $7 HV of FCF at the end of year 10 58 59 PV of FCF 1-10 at year 0 60 PV of HV at year 0 61 Market value of operations 62 Market value of nonoperating assets 63 Total corporate value 64 Less: market value of debt 65 Intrinsic value of common equity 66 67 Intrinsic value per share 69 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A