Skip to main content

What is Multi stage Dividend Discount Model ?



Multi stage growth model: In this model Company provides dividend to its shareholders at high rate in each year. And after some time the rates decreases and later the company provides constant rate of dividend in each year.

Two stage growth model: In this model Company provides dividend to its shareholders at high rate in each year. And after some time company provides constant rate of dividend in each year.


Formula:
Different dividend rate:
V = Dt *(1+ growth rate) / (1+ k) ^t
Constant Growth Dividend Discount Model:
= Dn / (k – g)
Where,
Dn = dividend amount
k = required rate of return
g = growth rate
v = value of stock

Let’s understand this model with an example:

Example: XYZ Company declares dividend Rs.1.95 per share. The dividend grows at 5% in each year for 3 years and thereafter the dividend grows at the rate of 2% constantly for infinite period. Find the share price value. The required rate of return is 12%.


Solution:
D0 = Rs. 1.95
D1 = 1.95 *(1+0.05) = 1.95*1.05 = Rs. 2.0475
D2 = 2.0475 * (1+0.05) = 2.0475*1.05 = Rs. 2.1498
D3 = 2.1498 * (1 + 0.05) = 2.1498*1.05 = Rs. 2.2572

Terminal value of constant dividend growth rate:
P3 = 2.2572 / (0.12 – 0.02) = Rs. 22.572

Present value of D1, D2, D3 and P4 value:

= 2.0475 / (1+0.12) ^1 + 2.1498 / (1+0.12) ^2 + 2.2572 / (1+0.12) ^3 + 22.572 / (1+0.12) ^3
= 1.8281 + 1.7138 + 1.6066 + 16.0666
= Rs.21.215

Example: ABC Company declares dividend Rs. 2 per share. The company has decided to raise the dividend @ 20% for next 5 years and after that the dividend growth rate will be 15% for next 4 years. After 9 years the dividend rate will be constant @ 5%. The required rate of return is 10%. Find out the share price with the help of dividend growth model.

Solution: Dividend value for first 5 years:
Dividend for 1st year (D1) = 2*(1+0.20) = 2*1.20 = Rs. 2.40
D2 = 2.40*(1+0.20) = 2.40*1.20 = Rs. 2.88
D3 = 2.88*(1+0.20) = 2.88*1.20 = Rs. 3.456
D4 = 3.456*(1+0.20) = 3.456*1.20 = Rs. 4.147
D5 = 4.147*(1+0.20) = 4.147*1.20 = Rs. 4.976
Dividend value for next 4 years:
Dividend for 6th year (D6) = 4.976*(1+0.15) = 4.976*1.15 = Rs. 5.722
D7 = 5.722*(1+0.15) = 5.722*1.15 = Rs. 6.580
D8 = 6.580*(1+0.15) = 6.580*1.15 = Rs. 7.567
D9 = 7.567*(1+0.15) = 7.567*1.15 = Rs. 8.702

Terminal value of constant dividend in 9th year:
P9 = 8.702 / 0.10 – 0.05 = 174.04

Present value of all cash outflows:
= (2.40/ (1+0.10)) + (2.88/ (1+0.10) ^2) + (3.456/ (1+0.10) ^3) + (4.147/ (1+0.10) ^4) + (4.976/ (1+0.10) ^5) + (5.722 / (1+0.10) ^6) + (6.580 / (1+0.10) ^7) + (7.567 / (1+0.10) ^8) + (8.702 / (1+0.10) ^9) + (174.04 / (1+0.10) ^9)

= (2.40/1.10) + (2.88/1.21) + (3.456/1.331) + (4.147/1.464) + (4.976/ 1.611) + (5.722/ 1.77) + (6.580 / 1.949) +(7.567 / 2.144) +(8.702/2.358) +(174.04 / 2.358)

= 2.18 + 2.38 + 2.596 + 2.832 + 3.088 + 3.232 + 3.376 + 3.529 + 3.690 + 73.808
= Rs. 100.711



Comments

Post a Comment

Popular posts from this blog

How to calculate Cost of Preference Share Capital?

Cost of Preference Share Capital:  An amount paid by company as dividend to preference shareholder is known as Cost of Preference Share Capital. Preference share is a small unit of a company’s capital which bears fixed rate of dividend and holder of it gets dividend when company earn profit. Dividend payable is not a tax deductible amount. So, there is no tax adjustments required for comparing with cost of debt. Formula for Cost of Preference Share: Irredeemable Preference Share Redeemable Preference Share K p  = Dp/NP K p  = D p +((RV-NP)/n )/ (RV+NP)/2 Where, K p  = Cost of Preference Share D p  = Dividend on preference share NP = Net proceeds from issue of preference share (Issue price – Flotation cost) RV = Redemption Value N = Period of preference share Example:  A company issues 20,000 irredeemable preference share at 8% whose face value is Rs.50 each at 4% discount. Find out the Cost of ...
89 comments
Read more

Numericals with solutions of Net income Approach

Net income approach questions and answers:   Questions:  Find out the value of the firm with the help of given information: Particulars Amount Earnings before interest and tax 3, 50, 000 Cost of equity 10% Cost of debt 7.2% Debenture 1,00,000 Find out the overall cost of capital with the help of net income approach. (Assume tax rate-10%) Solution: Particulars Amount Earnings before interest and tax 3, 50, 000 Less: Interest @7.2% 7, 200 Earnings before tax 3, 42, 800 Less: Tax@10% 34, 280 Net income 3, 08, 520 Cost of equity 10% Market value of equity (S =net income/ cost of equity) 30, 85, 200 Market value of debt (B) 1, 00, 000 Value of the firm (S+B) 31, 85, 200 Questions:  Find out the overall cost of capital if the equity capitalisation rate is 12...
Post a Comment
Read more

What is Working Capital Leverage (WCL)?

Working capital leverage: It shows the sensitivity of the return on investment with change in current assets. As we all know the working capital is difference between current assets and current liabilities. And the working capital is use for meeting day to day capital requirements in business operations. With the help of working capital leverage we will find out how productivity or profitability of a business is affected by change in current assets. Formula: Working Capital Leverage (WCL) = % ∆ ROE / % ∆ CA Or If % decreases in current assets: WCL= CA / TA - ∆ CA If % increases in current assets: WCL = CA / TA + ∆ CA Where, CA = current assets TA = total assets ROE = return of capital employed or return on investment ∆ CA = change in current assets Example: Company A total assets are Rs. 17, 60, 800 and the current assets are Rs. 6, 00,000. The fixed assets are Rs. 11, 60, 800. Find out the working capital leverage if the current asset increases by 15...
2 comments
Read more