00:03
Here, calculate the present value of dividends for year 4 and 5.
00:08
So dividend for year 4 1 .50 x 1 plus 0 .10 that is equal to 1 .65.
00:19
Here d5 is equal to 1 .65 x 1 plus 0 .10 that is equal to 1 .815.
00:31
Now, terminal value is equal to present value of terminal value.
00:38
Terminal value divided by 1 plus r whole cube is equal to 23 .0625 divided by 1 plus 0 .12 power 5 that is approximately equal to 13 .85.
00:56
Now, present value of dividend 1 is 1 .50 divided by 1 plus 0 .12 whole power 1 that is equal to 1 .3393.
01:11
Same present value of dividend 2 is equal to 1 .50 divided by 1 plus 0 .12 whole power 2 that is equal to 1 .111939.
01:26
Then present value of dividend 3 is equal to 1 .50 divided by 1 plus 0 .12 whole power 3 is equal to here 1 .0644.
01:43
Now, here we can calculate present value of stock.
01:54
So, here present value of dividend 1 plus present value of dividend 2 plus present value of dividend 3 plus present value of dividend 4 plus present value of dividend 5 is then present value of tv that is 0.
02:22
So, here it is approximately equal to 19 .97.
02:27
The estimate value of stock is 19 .97...