Answer:
44.35
Explanation:
The stock will increase the grow rate of the company. We need to solve this.
The grow rate will be determinate using the Gordon dividend grow model
[tex]\frac{divends}{return-growth} = Intrinsic \: Value[/tex]
we clear for g
[tex]return - \frac{divends}{stock} = grow[/tex]
to find the return we use CAPM
[tex]Ke= r_f + \beta (r_m-r_f)[/tex]
risk free 0.032
market rate
premium market = (market rate - risk free) = 0.045
beta(non diversifiable risk) = 0.9
[tex]Ke= 0.032 + 0.9 (0.045)[/tex]
Ke 0.07250
this will be the return we use in the formula for grow
g = 0.0725 - 1.5/40 = 0.03500
At this rate our dividends will grow and also our share price
the stock in 3 years will be the current price capitalized with the grow rate
[tex]Stock \: (1+ grow)^{time} = Stock_{3years}[/tex]
Stock 40.00
time 3.00
rate 0.035
[tex]40 \: (1+ 0.035)^{3} = Stock_{3years}[/tex]
Futue value in 3 years = 44.35