Reference no: EM133140886

Question - Last year, ASI Company paid P1.00 per share dividend. ASI's growthrate is expected to be constant for 10% for 2 years, after which dividends are expected to grow at a rate of 5% forever. The market risk premium is 5% and risk free rate is 6%. ASI Company's beta of stock is 1.2.

The Weighted average cost of capital is 10%. ASI has an expected Operating Income of P 12 Million. The non-cash deductibles such as Depreciation and Amortization are expected to be P 100 Thousand and P 50 Thousand respectively. The Capital expenditure was estimated to be P1.8 Million and the Net Operating working capital is expected to change by an increase of P 250 thousand. The market values of the Company's debt and preferred stocks are P 140 Million and P 80 Thousand respectively. The company's estimated growth rate is 6%. The weighted average number of ordinary share outstanding is 1.5Million. Tax rate 30%.

Required -

1. Using Discount Dividend model, What is the present value of terminal value or horizon value?

2. Assuming the current price in the market is P 15 per share. Using Discount Dividend model in estimating the "true value", What is the intrinsic value of the stock today (P0) and identify whether the stock is Overvalued or (Undervalued)?

3. Using Discount Dividend model, What is the stock price of ASI three years from today (P3)?

4. Using the Corporate valuation Model, what is the amount of MV of the firm?

5. Assuming the current price in the market is P15 per share. Using the Corporate Valuation Model to estimate the "true value" of stock, determine the intrinsic value and identify whether the stock is overvalued / (undervalued)?