Answer:
$53.09
Explanation:
Calculation to determine current price per share of the stock
First step is to determine the Dividend per share in Year 1
Using this formula
Dividend per share in Year 1 = Cash flow generated next year / Number of shares
Let plug in the formula
Dividend per share in Year 1 == $450,000 / 20,000
Dividend per share in Year 1 == $ 22.5
Second step is to determine the Dividend per share in Year 2 using this formula
Dividend per share in Year 2 = Cash flow generated in two years / Number of shares
Let plug in the formula
Dividend per share in Year 2 = $790,000 / 20,000
Dividend per share in Year 2 = $39.5
Dividend per share in Year 2 =$40 Approximately
Now let determine the Share price today using this formula
Share price today = [ Dividend in Year 1 / (1 + Required rate of return) ] + [ Dividend in Year 2 / (1 + Required rate of return)2 ]
Let plug in the formula
Share price today = [22.5 /(1+.12)]+ (40 / 1.12^2
Share price today = (22.5 /1.12) + (40 / 1.12^2)
Share price today =$20.09+(40/1.25)
Share price today =$20.09+32
Share price today = $ 53.09
Therefore current price per share of the stock
Is $53.09