Page 406 - FM Integrated WorkBook STUDENT 2018-19

Chapter 20

Question 4

DVM valuation

A company has the following information available:

Share capital in issue: 2 million ordinary shares at a par value of $0.75.

Dividend just paid: $0.10 per share.

Dividend 5 years ago: $0.07 per share.

Current equity beta: 0.9

Average market return on shares: 16%

Risk free rate: 7%

Calculate the market capitalisation of the company.

Market capitalisation = number of shares in issue × market price per share.

P 0 = D 0(1 + g)/(ke – g)

Ke = Rf + β(Rm – Rf)

Ke = 7 + 0.9 × (16 – 7) = 15.1%

1/n
g = (D 0/D n) – 1
1/5
g = (0.1/0.07) – 1 = 0.0739 or 7.4%
P 0 = ($0.10 × 1.074)/(0.151 – 0.074) = $1.39 per share

Market capitalisation = $1.39 × 2m = $2.78m

396