单选题

The following information is available about a company:

Next years sales revenue $180 million
Next year's net profit margin  15%
Dividend payout ratio 60%  
Dividend growth rate expected during Years 2 and 3 25%  
Dividend growth rate expected after Year 3 5%
Investors' required rate of return 12%
Number of outstandinq shares 8.1million

The current value per share of the company's common stock according to the two-stage dividend discount model is closest to:

【正确答案】 C
【答案解析】

Net profit margin = Net earnings/Sales
Net earnings = Net profit margin × Sales;
Dividends per share (Dn ) = (Net earnings × Payout ratio)/Number of outstanding shares;
Therefore, D1 = ($180 million × 0.15 × 0.60)/8.1 million = $2.00
D2 = $2.00(1 + 0.25)= $2.50 D3= $2.00(1 + 0.25) = $3.13
D4 = $2.00(1 + 0.25)2= $3.28