Agarwal Technologies was founded 10 years ago. It has been profitable for the last 5 years, but it has needed all of its earnings to support growth and thus has never paid a dividend. Management has indicated that it plans to pay a $0.80 dividend 3 years from today, then to increase it at a relatively rapid rate for 2 years, and then to increase it at a constant rate of 8.00% thereafter. Management's forecast of the future dividend stream, along with the forecasted growth rates, is shown below. Assuming a required return of 11.00%, what is your estimate of the stock's current value? Use the dividend values provided in the table below for your calculations. Do not round your intermediate calculations.
Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 |
Growth rate | NA | NA | NA | NA | 80.00% | 50.00% | 8.00% |
Dividends | $0.0000 | $0.0000 | $0.0000 | $0.8000 | $1.4400 | $2.1600 | $2.3328 |