Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Lastyear,ASICompanypaidP1.00persharedividend.ASI'sgrowthrateisexpectedtobeconstantfor10%for2years,after which dividends are expected to grow at a rate of 5% forever. The marketriskpremiumis5%andriskfreerateis6%.ASICompany's beta of stock is1.2. The Weighted average cost of capital

Lastyear,ASICompanypaidP1.00persharedividend.ASI'sgrowthrateisexpectedtobeconstantfor10%for2years,after which dividends are expected to grow at a rate of 5% forever. The marketriskpremiumis5%andriskfreerateis6%.ASICompany's beta of stock is1.2.

The Weighted average cost of capital is 10%. ASI has an expected OperatingIncomeofP12Million.Thenon-cashdeductiblessuchas Depreciation and Amortization are expected to be P 100 Thousand and P 50 Thousand respectively. The Capital expenditure was estimatedtobeP1.8MillionandtheNetOperatingworkingcapitalis

expected to change by an increase of P 250 thousand. The market valuesoftheCompany'sdebtandpreferredstocksareP140Million and P 80 Thousand respectively. The company's estimated growth rate is 6%. The weighted average number of ordinary share outstanding is 1.5Million. Tax rate30%.

  1. UsingDiscountDividendmodel,Whatisthepresentvalueof terminal value or horizonvalue?
  2. AssumingthecurrentpriceinthemarketisP15pershare.Using DiscountDividendmodelinestimatingthe"truevalue", Whatis theintrinsicvalueofthestocktoday(P0)andidentifywhetherthestockisOvervaluedor(Undervalued)?
  3. Using Discount Dividend model, What is the stock price of ASIthree years from today(P3)?
  4. UsingtheCorporatevaluationModel,whatistheamountofMVof thefirm?
  5. AssumingthecurrentpriceinthemarketisP15pershare.Using the Corporate Valuation Model to estimate the "true value" ofstock,determinetheintrinsicvalueandidentifywhetherthestockisovervalued/(undervalued)?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Asymmetric Cost Behavior Implications For The Credit And Financial Risk Of A Firm

Authors: Kristina Reimer

1st Edition

3658228210, 9783658228217

More Books

Students also viewed these Accounting questions

Question

Explain the relationship between thoughts, feelings, and actions.

Answered: 1 week ago

Question

What lifestyle traits does your key public have?

Answered: 1 week ago