Answer :
Estimate of the intrinsic value of a share of the stock- 11.17% of a dollar
The present value of upcoming dividends is the intrinsic value.
First, we multiply the most recent dividends by the growth rates to calculate the future dividends:
D0 = 1
D1 = D0 x (1 + 25%) = 1.25
D2 = D1 x (1 + 25%) = 1.563
D3 = D2 x (1 + 25%) = 1.954
We utilize the Gordon model to predict future dividends, which will grow at a constant rate.
divdends/ return-growth = Intrinsic value
D4 = D3 x (1 + 5%) = 2.05
grow 5%
yield 20%
2.05/0.2-00.5 = 13.76
The present value of lump sum formula is then used to discount each dividend to bring it to the present.
Finally we just add Intrinsic Value-
Learn more about Intrinsic value- https://brainly.com/question/27908904
In the end, we just add it to obtain the intrincis value.