Stock Valuation using a Dividend Discount Model

Roadrunner Enterprises is expected to grow its dividends and earnings at various rates. The company just paid a cash dividend of $3.00 per share. The company expects to grow its dividend at 13% for the next two years, then at 11% for the following three years, after which the company expects to grow at a constant rate of 9% per year forever.

If the required rate of return on Roadrunner's common stock is 10%, then what is the Fair Market Value (FMV) of the stock now?

SHOW ALL WORK! NO WORK, NO POINTS.

Please estimate to the nearest penny.

D1=

D2=

D3=

D4=

D5=

P5=

FMV or Fair Market Value now =

If the stock now trades at $75.00 per share, is it rich or cheap?