You are on page 1of 2

D1 to get Price Y0

D5 to get Price Y4

Current Share Price:

Total dividend Just paid 1.6 million OK


Number of shares 10 million OK
Dividend per share just paid (Do) 0.16 OK
Recent Growth Rate (g) 3% OK
Next year dividend (D1) 0.1648 OK
Cost of capital (k) 9% OK

Current Share Price (Use DDM): 2.75 OK P0

Share Price after Proposal:

Dividend at the end of Year 3 (D3) 0.25 OK D3


Expected Growth Rate 4% OK g
Cost of capital 9% OK k
Share price at end of Year 2 (P2 Using DDM) 5.00 OK P2
Current Share Price (Discount P2 by 2 years) 4.21 OK P0

The proposal will increase the wealth of shareholder by $1.46 per share increase 1.46 OK
Therefore, it should be acceptable to the shareholders acceptable OK

You might also like