Answer:
c) $128.57
Explanation:
Intrinsic value = D1 / (Market cap rate - Growth rate)
D1 = $6 * Dvidend payout ratio
D1 = 6 * 30%
D1 =1.8
Growth rate = (1 - Dividend payout ratio) * ROE
Growth rate = (1 - 30%)*18%
Growth rate = 0.70*18%
Growth rate = 0.126
Growth rate = 12.6%
intrinsic value = 1.8 / (14%-12.6%)
intrinsic value = 1.8 / 1.4%
intrinsic value = 1.8 / 0.014
intrinsic value = 128.5714285714286
intrinsic value = $128.57