Documente Academic
Documente Profesional
Documente Cultură
Stock’s Stock’s
Intrinsic Value Market Price
Market Equilibrium:
Intrinsic Value = Stock Price
5
D1 D2 D3 D
P̂0 ...
(1 rs ) (1 rs ) (1 rs )
1 2 3
(1 rs )
7
$ Dt D0 (1 g)t
0.25 Dt
PVD t
( 1 r )t
P0 PVDt
0 Years (t)
9
0 g = 6%
1 2 3
D1 $2.12
P̂0
rs g 0.13 0.06
$2.12
0.07
$30.29
13
D2 $2.247
P̂1
rs g 0.13 0.06
$32.10
• Dividend yield
= D1/P0 = $2.12/$30.29 = 7.0%
• Capital gains yield
= (P1 – P0)/P0
= ($32.10 – $30.29)/$30.29 = 6.0%
• Total return (rs)
= Dividend yield + Capital gains yield
= 7.0% + 6.0% = 13.0%
15
0 rs = 13% 1 2 3
PMT $2.00
P̂0 $15.38
r 0.13
16
g = 0% g = 0% g = 0% g = 6%
2.00 2.00 2.00 2.12
1.77
1.57
1.39
2.12
20.99 P̂3 $30.29
0.13 0.06
25.72 = P̂0
20
• Dividend yield
= 13.00% – (-6.00%) = 19.00%
FCF EBIT(1 T)
Depr. and Capital
NOWC
amortizati on expenditur es
24
g=
-5 10 20 6% 21.2
0
-4.545
8.264
15.026
21.20
398.197 530 HV3
0.10 0.06
416.942
27
EVA Approach
EVA = Equity capital(ROE – Cost of equity)
Preferred Stock
• Hybrid security.
• Like bonds, preferred stockholders receive a fixed
dividend that must be paid before dividends are paid
to common stockholders.
• However, companies can omit preferred dividend
payments without fear of pushing the firm into
bankruptcy.
31
D
Vp
rp
$5
$50
rp
$5
r̂p
$50
0.10 10%