Answer:
$67.95
Explanation:
Calculation to determine how much should the stock should be worth today.
First step is to calculate the dividend per year;
D4= D3(1+g) = 4(1.07) = $4.28
Second step is to calculate the PV of each dividend
PV (D1) =2 / (1.12)
PV (D1) = 1.7857
PV (D2) = 3/ (1.12²)
PV (D2) = 2.3916
PV (D3) = 4/ (1.12³)
PV (D3) = 2.8471
Fourth Step is to calculate the Value of Perp. at t=3
=[(4(1.07))/(.12-.07)]/1.12^3
=85.6/1.4049
=60.9296
Now let calculate how much should the stock should be worth today
Worth today = 1.7857+ 2.3916 + 2.8471 + 60.9296
Worth today=$67.95
Therefore Using the multistage DDM, the stock should be worth $67.95 today