Board paper

Fundamentals of Investment 2077 Board Question Paper

FIN 253 · Fundamentals of Investment

Programme
BBS
Academic year
Fourth Year
Exam year
2077 BS
Sitting
regular
Full marks
100
Duration
180 minutes

Tribhuvan University

Faculty of Management

Office of the Dean

2077 BS / Regular Examination

Course: FIN 253 · Fundamentals of Investment

Level: Bachelor of Business Studies (BBS) · Fourth Year

Full Marks: 100

Time: 3 hrs.

Candidates are required to give their answers in their own words as far as practicable. The figures in the margin indicate full marks.

Section A

Brief Answer Questions : Attempt All Questions .

[10*2=20]
  1. List out the differences between individual investors and institutional investors.

    [2]
    View model solution

    Individual Investors vs. Institutional Investors

    1. Investment Scale & Resources: Individual investors invest personal wealth with limited research budgets, whereas institutional investors (mutual funds, CIT, EPF, life insurance firms) pool billions with dedicated research desks.
    2. Horizon & Liquidity Needs: Individuals often face personal lifecycle liquidity constraints (education, home purchase); institutions have predictable actuarial liability horizons allowing long-term asset-liability matching.
    3. Regulatory Scrutiny: Institutional investors are subject to stringent fiduciary mandates and statutory prudential investment guidelines.
  2. Is short selling more or less risky than long purchase? Why?

    [2]
    View model solution

    Why Short Selling is More Risky Than Long Purchase

    • Long Purchase: Maximum potential loss is limited to the initial purchase price (100%100\% of invested capital, as stock cannot drop below zero), while upside potential is theoretically infinite.
    • Short Sale: Potential loss is theoretically infinite because the stock price can rise indefinitely without ceiling, while maximum profit is capped at the initial short sale price (if stock falls to zero). Furthermore, short sellers face margin calls and forced buy-ins.
  3. Assume that you sold short 250 shares for Rs. 200 per share. The initial margin and maintenance margin requirements were 55 percent and 25 percent, respectively. At what stock price will there be a margin call?

    [2]
    View model solution

    Margin Call Price on Short Sale:

    • Initial Price (P0P_0) = Rs. 200\text{Rs. } 200
    • Initial Margin (IMIM) = 55%=0.5555\% = 0.55
    • Maintenance Margin (MMMM) = 25%=0.2525\% = 0.25P=P0(1+IM)1+MM=200(1+0.55)1+0.25=3101.25=Rs. 248P^* = \frac{P_0 (1 + IM)}{1 + MM} = \frac{200 (1 + 0.55)}{1 + 0.25} = \frac{310}{1.25} = \mathbf{\text{Rs. } 248}$ Conclusion: A margin call will be triggered if the stock price rises to Rs. 248 per share.
  4. How does a market order differ from a limit order?

    [2]
    View model solution

    Market Order vs. Limit Order

    • Market Order: An order to buy or sell a security immediately at the best available prevailing market price; prioritizes certainty and speed of execution over price.
    • Limit Order: An order to buy at or below a specified limit price, or sell at or above a specified limit price; prioritizes price certainty but execution is not guaranteed if market moves away.
  5. Assume that you have invested Rs. 6,000 today in an investment alternative that promises to pay you Rs. 10,500 exactly in 9 years. What is the yield on this investment? If a minimum return of 7 percent is required, would you recommend this investment?

    [2]
    View model solution

    Yield on Investment:

    • PV=Rs. 6,000PV = \text{Rs. } 6,000, FV=Rs. 10,500FV = \text{Rs. } 10,500, n=9n = 9 years.
      FV=PV(1+r)n    1+r=(10,5006,000)1/9=(1.75)0.111111=1.0642FV = PV(1 + r)^n \implies 1 + r = \left(\frac{10,500}{6,000}\right)^{1/9} = (1.75)^{0.111111} = 1.0642
      r=1.06421=6.42%r = 1.0642 - 1 = \mathbf{6.42\%}
      Recommendation: Reject this investment because the realized yield (6.42%) is lower than the required minimum return of 7.0%.
  6. What do you mean by reinvestment risk?

    [2]
    View model solution

    Meaning of Reinvestment Risk

    Reinvestment risk is the uncertainty that future intermediate cash flows (such as semi-annual bond coupon payments) will have to be reinvested at an interest rate lower than the bond’s original Yield to Maturity (YTM) at purchase. It is highest for high-coupon, callable, and short-maturity bonds in declining rate environments.

  7. Bond A has a coupon rate of 8 percent paid annually and matures after 10 years. What will the price of this bond be if the market interest rate is 10 percent?

    [2]
    View model solution

    Calculation of Bond Price:

    • Par Value (MM) = Rs. 1,000\text{Rs. } 1,000, Coupon Rate = 8%    I=Rs. 808\% \implies I = \text{Rs. } 80.
    • Term (nn) = 10 years, Market YTM (kdk_d) = 10%10\%.
      VB=I(PVIFA10%,10)+M(PVIF10%,10)V_B = I(PVIFA_{10\%, 10}) + M(PVIF_{10\%, 10})
      PVIFA10%,10=6.14457,PVIF10%,10=0.38554PVIFA_{10\%, 10} = 6.14457, \quad PVIF_{10\%, 10} = 0.38554
      VB=(80×6.14457)+(1,000×0.38554)=491.57+385.54=Rs. 877.11V_B = (80 \times 6.14457) + (1,000 \times 0.38554) = 491.57 + 385.54 = \mathbf{\text{Rs. } 877.11}
      Conclusion: The price of the bond will be Rs. 877.11 (sells at a discount since coupon < YTM).
  8. The ABC fund, a closed-end investment company, has a portfolio of assets worth Rs. 1,000 million. It has liabilities of Rs. 5 million. It also has 50 million shares outstanding. If the fund trades at 5 percent discount from its NAV, what is the market price of the fund’s shares?

    [2]
    View model solution

    Closed-End Fund Share Market Price:

    • Total Assets = Rs. 1,000M\text{Rs. } 1,000\text{M}, Liabilities = Rs. 5M\text{Rs. } 5\text{M}, Shares = 50M50\text{M}.
      NAV=1,000M5M50M=995M50M=Rs. 19.90NAV = \frac{1,000\text{M} - 5\text{M}}{50\text{M}} = \frac{995\text{M}}{50\text{M}} = \mathbf{\text{Rs. } 19.90}
    • Market Price at 5%5\% Discount:
      P=NAV(1Discount)=19.90×(10.05)=19.90×0.95=Rs. 18.905P = NAV(1 - \text{Discount}) = 19.90 \times (1 - 0.05) = 19.90 \times 0.95 = \mathbf{\text{Rs. } 18.905}
      Conclusion: The market price of the fund’s shares is Rs. 18.91.
  9. A portfolio P has Jensen’s Alpha of 0.90 percent. How do you interpret this figure?

    [2]
    View model solution

    Interpretation of Jensen’s Alpha = +0.90%

    Jensen’s Alpha (αp\alpha_p) measures the risk-adjusted abnormal excess return earned by a portfolio over and above what is predicted by the Capital Asset Pricing Model (CAPM).

    • An alpha of +0.90% indicates that the portfolio manager generated a positive abnormal return of 0.90% per year due to superior stock selection or market timing skills after controlling for systematic market risk (beta).
  10. You have a call option to buy 100 shares of MIDBL stock at Rs. 200 before or on December 31. You paid Rs. 5 per share to option writer. Currently shares of MIDBL stock are selling at Rs. 212 a share. What is the intrinsic value of your options on the shares of MIDBL stock?

    [2]
    View model solution

    Intrinsic Value of Call Option:

    • Current Stock Price (SS) = Rs. 212\text{Rs. } 212
    • Strike Price (XX) = Rs. 200\text{Rs. } 200
    • Premium Paid = Rs. 5\text{Rs. } 5Intrinsic Value per Share=max(0,SX)=max(0,212200)=Rs. 12\text{Intrinsic Value per Share} = \max(0, S - X) = \max(0, 212 - 200) = \mathbf{\text{Rs. } 12}$
    • For 100 shares: 100×12=Rs. 1,200100 \times 12 = \mathbf{\text{Rs. } 1,200}. (Net Profit = Rs. 12Rs. 5=Rs. 7\text{Rs. } 12 - \text{Rs. } 5 = \text{Rs. } 7 per share).

Section B

Descriptive Answer Questions : Attempt any FIVE questions .

[5*10=50]
  1. What are the advantages and disadvantages of options? Explain the basic features of call and put options.

    [10]
    View model solution

    Features, Advantages, and Disadvantages of Options

    1. Basic Features:
      • Call Option: Grants the holder the right (not obligation) to purchase an underlying stock at a specified strike price on or before maturity.
      • Put Option: Grants the holder the right (not obligation) to sell an underlying stock at a specified strike price on or before maturity.
    2. Advantages:
      • Substantial financial leverage with minimal upfront capital.
      • Defined, limited downside risk (maximum loss is premium paid).
      • Versatile hedging tools against market downturns.
    3. Disadvantages:
      • Time decay (theta): Options are wasting assets that expire worthless if unexercised.
      • High complexity and volatility.
  2. Subham Hamal purchased 500 shares of BOK stock at Rs. 400 per share using initial margin requirement of 50 percent. He held the stock for exactly four months and sold it at the end of that period. During the four-month holding period, the stock paid Rs. 11 per share in cash dividends. He was charged an 8% annual interest on the margin loan. The minimum maintenance margin was 25%.

    a. Calculate the initial value of the transaction, the debit balance, and equity position on Subham’s transaction. b. Calculate the actual margin percentage, and indicate whether Subham’s margin account would have excess equity, would be restricted, or would be subject to margin call, if the stock price rises to Rs. 700 per share. c. Calculate the rupee amount of dividend received and interest paid on the margin loan during the four-month holding period.

    [10 ]3.New National Corporation’s (NNC) bond has 9 years until maturity, a coupon rate of 9 percent, and sells for Rs. 950.

    a. What is the current yield on the bond?

    b. What is its yield to maturity? c. If the NNC bond’s YTM declines to 7 percent 1 year from now, at what price it will be selling

    [10]
    View model solution

    Margin Purchase Analysis for Subham Hamal:

    • Purchased 500 shares at Rs 400. Initial Value =500×400=Rs. 200,000= 500 \times 400 = \text{Rs. } 200,000.
    • Initial Margin (IMIM) = 50%50\%, Maintenance Margin (MMMM) = 25%25\%.
    • Dividend =Rs. 11= \text{Rs. } 11/share. Loan Interest =8%= 8\% p.a., Holding Period = 4 months.

    a. Initial Transaction Breakdown:

    • Total Initial Value: Rs. 200,000\mathbf{\text{Rs. } 200,000}
    • Initial Equity: 200,000×0.50=Rs. 100,000200,000 \times 0.50 = \mathbf{\text{Rs. } 100,000}
    • Debit Balance (Margin Loan): 200,000100,000=Rs. 100,000200,000 - 100,000 = \mathbf{\text{Rs. } 100,000}

    b. Stock Price Rises to Rs. 700:

    • Market Value of Stock =500×700=Rs. 350,000= 500 \times 700 = \text{Rs. } 350,000.
    • Equity Position =350,000100,000=Rs. 250,000= 350,000 - 100,000 = \text{Rs. } 250,000.
    • Actual Margin Percentage:
      AM=EquityMarket Value=250,000350,000=0.7143=71.43%AM = \frac{\text{Equity}}{\text{Market Value}} = \frac{250,000}{350,000} = 0.7143 = \mathbf{71.43\%}
    • Account Status: Since Actual Margin (71.43%71.43\%) exceeds Initial Margin (50%50\%), the account has excess equity of Rs. 250,000(350,000×0.50)=Rs. 75,000\text{Rs. } 250,000 - (350,000 \times 0.50) = \mathbf{\text{Rs. } 75,000}.

    c. Dividends Received and Interest Paid (4 Months):

    • Total Dividend Received =500×11=Rs. 5,500= 500 \times 11 = \mathbf{\text{Rs. } 5,500}.
    • Interest on Margin Loan =100,000×8%×412=Rs. 2,666.67= 100,000 \times 8\% \times \frac{4}{12} = \mathbf{\text{Rs. } 2,666.67}.
  3. Assume that the following quote for the Mega stock was obtained from Tuesday, February 6, issue of a financial newspaper.

    52 Weeks Stock Div Yld(%) PE Vol 100s Close Net Chg
    Hi Lo
    425 392 Mega 12.25 2.95 15.30 536 415 -2

    Given this information, answer the following questions:

    a. On what day did the trading activity occur?

    b. What is the firm’s price-earnings ratio? What does that indicate?

    c. What is the last price at which the stock traded on the date quoted?

    d. How large a dividend is expected in the current year?

    e. What are the highest and lowest prices at which the stock traded during the latest 52 week period?

    f. How many shares of stock were traded on the day quoted?

    g. At what price did the stock close on the immediately preceding day?

    [10]
    View model solution

    Interpretation of Financial Newspaper Stock Quote (Mega Stock):

    Given row: 52-Week Hi: 425 | Lo: 392 | Stock: Mega | Div: 12.25 | Yld: 2.95% | PE: 15.30 | Vol: 536 | Close: 415 | Net Chg: -2

    • a. Trading Day: Trading occurred on the business day prior to the publication date (i.e., Monday, February 5).
    • b. P/E Ratio: 15.30. This indicates investors are willing to pay Rs 15.30 for every Rs 1 of Mega’s trailing earnings.
    • c. Last Trading Price: Rs. 415.
    • d. Expected Dividend: Rs. 12.25 per share.
    • e. 52-Week High and Low: High = Rs. 425, Low = Rs. 392.
    • f. Trading Volume: 536×100=53,600 shares536 \times 100 = \mathbf{53,600 \text{ shares}}.
    • g. Immediately Preceding Close: CloseNet Chg=415(2)=Rs. 417\text{Close} - \text{Net Chg} = 415 - (-2) = \mathbf{\text{Rs. } 417}.
  4. Suppose that an open-end mutual fund has NAV of Rs. 15 and the offering price of the shares is Rs. 16. The investor purchased 100 shares of this mutual fund. At the end of year one, the investor receives Rs. 2 per share in cash dividends and capital gain distributions and sells the shares at a NAV of Rs. 18.

    a. What is the HPR on this investment?

    b. Assuming that there is no load fee, what is the HPR on this fund?

    c. Calculate holding period return, assuming all the dividends and capital gains distributions are reinvested into additional shares of the fund at an average price of Rs. 16 per share

    [10]
    View model solution

    Holding Period Return on Mutual Fund Investment:

    Given: Offering Price P0=Rs. 16P_0 = \text{Rs. } 16 (NAV0=Rs. 15NAV_0 = \text{Rs. } 15), Year 1 Distributions D1=Rs. 2D_1 = \text{Rs. } 2, Ending NAV1=Rs. 18NAV_1 = \text{Rs. } 18.

    • a. HPR with Load Fee (Purchased at Offering Price Rs 16):

      HPR=NAV1P0+D1P0=1816+216=416=0.25=25.0%HPR = \frac{NAV_1 - P_0 + D_1}{P_0} = \frac{18 - 16 + 2}{16} = \frac{4}{16} = 0.25 = \mathbf{25.0\%}

    • b. HPR with No-Load Fee (Purchased at NAV Rs 15):

      HPR=NAV1NAV0+D1NAV0=1815+215=515=0.3333=33.33%HPR = \frac{NAV_1 - NAV_0 + D_1}{NAV_0} = \frac{18 - 15 + 2}{15} = \frac{5}{15} = 0.3333 = \mathbf{33.33\%}

    • c. HPR with Reinvestment at Rs. 16/share:

      • Initial 100 shares cost Rs 1,600. Cash distributions =100×2=Rs. 200= 100 \times 2 = \text{Rs. } 200.
      • Additional shares acquired =20016=12.5 shares= \frac{200}{16} = 12.5 \text{ shares}.
      • Total ending shares =112.5 shares= 112.5 \text{ shares}.
      • Ending Value =112.5×18=Rs. 2,025= 112.5 \times 18 = \text{Rs. } 2,025.
        HPR=2,0251,6001,600=4251,600=0.2656=26.56%HPR = \frac{2,025 - 1,600}{1,600} = \frac{425}{1,600} = 0.2656 = \mathbf{26.56\%}
  5. Following summary statistics about four investment portfolios are provided to you.

    Portfolios Average return Standard deviation Beta
    P 19% 14 1.2
    Q 14.5 12 1.1
    R 14 9 1.3
    S 11 10 1.0
    [10]
    View model solution

    Evaluation of Portfolios P, Q, R, S:

    Assume standard risk-free rate Rf=6%R_f = 6\%.

    • Sharpe Ratio: Sp=RˉpRfσpS_p = \frac{\bar{R}_p - R_f}{\sigma_p}
      • SP=19614=1314=0.929S_P = \frac{19 - 6}{14} = \frac{13}{14} = \mathbf{0.929}
      • SQ=14.5612=8.512=0.708S_Q = \frac{14.5 - 6}{12} = \frac{8.5}{12} = \mathbf{0.708}
      • SR=1469=89=0.889S_R = \frac{14 - 6}{9} = \frac{8}{9} = \mathbf{0.889}
      • SS=11610=510=0.500S_S = \frac{11 - 6}{10} = \frac{5}{10} = \mathbf{0.500}
    • Treynor Ratio: Tp=RˉpRfβpT_p = \frac{\bar{R}_p - R_f}{\beta_p}
      • TP=131.2=10.83%T_P = \frac{13}{1.2} = \mathbf{10.83\%}
      • TQ=8.51.1=7.73%T_Q = \frac{8.5}{1.1} = \mathbf{7.73\%}
      • TR=81.3=6.15%T_R = \frac{8}{1.3} = \mathbf{6.15\%}
      • TS=51.0=5.00%T_S = \frac{5}{1.0} = \mathbf{5.00\%} Conclusion: Portfolio P ranks #1 across both total risk (Sharpe = 0.929) and systematic risk (Treynor = 10.83%).

Section C

Analytical Answer Questions : Attempt any TWO questions :

[2*15=30]
  1. Describe major types of investment vehicles? Which of these investment vehicles are most common in Nepalese financial market? Explain.

    [15]
    View model solution

    Major Types of Investment Vehicles & Prevalence in Nepal

    1. Major Global Investment Vehicles:
      • Equity Securities: Common stock and preferred stock.
      • Fixed Income Securities: Treasury bills, government development bonds, corporate debentures.
      • Collective Investment Schemes: Mutual funds (open-end & closed-end), ETFs.
      • Derivative Instruments: Options, futures, swaps.
      • Real Assets: Real estate, gold, commodities.
    2. Most Common Vehicles in Nepalese Financial Market:
      • Common Stocks (Equities): Dominates over 80%80\% of secondary market turnover on NEPSE, driven by commercial banks, insurance, and hydropower IPOs via C-ASBA.
      • Mutual Funds: Growing popularity with dozens of closed-end and open-end schemes offering retail diversification.
      • Corporate Debentures & Bank Fixed Deposits: Preferred by risk-averse savers for guaranteed yields.
  2. The probability distribution and expected return on Stock X and Y are provided below:

    State of economy Probability Return on stock Return on stock
    Stock X Stock Y
    1 0.30 -10% 20%
    2 0.40 5 10
    3 0.30 15 5

    Assume that an investor has Rs. 1 million to invest, which he invests dividing equally in Stock X and Y.

    a. What are the expected returns, variances and standard deviations of each stock?

    b. What is the correlation coefficient between returns from Stock X and Y?

    c. Can you diversify the risk forming portfolio of these two stocks? Explain.

    d. What are the portfolio return, variance and standard deviation of the portfolio?

    e**.** Do you prefer to hold Stock X or Y or both the Portfolio? Explain.

    [15]
    View model solution

    Two-Stock Portfolio Risk and Return Analysis:

    Given equal investment (wX=0.5w_X = 0.5, wY=0.5w_Y = 0.5):

    • State 1 (P1=0.3P_1 = 0.3): RX=10%R_X = -10\%, RY=20%R_Y = 20\%
    • State 2 (P2=0.4P_2 = 0.4): RX=5%R_X = 5\%, RY=10%R_Y = 10\%
    • State 3 (P3=0.3P_3 = 0.3): RX=15%R_X = 15\%, RY=5%R_Y = 5\%

    a. Expected Returns and Standard Deviations:

    • Stock X:

      E(RX)=(0.3×10)+(0.4×5)+(0.3×15)=3+2+4.5=3.5%E(R_X) = (0.3 \times -10) + (0.4 \times 5) + (0.3 \times 15) = -3 + 2 + 4.5 = \mathbf{3.5\%}
      σX2=0.3(103.5)2+0.4(53.5)2+0.3(153.5)2=0.3(182.25)+0.4(2.25)+0.3(132.25)=54.675+0.9+39.675=95.25\sigma_X^2 = 0.3(-10 - 3.5)^2 + 0.4(5 - 3.5)^2 + 0.3(15 - 3.5)^2 = 0.3(182.25) + 0.4(2.25) + 0.3(132.25) = 54.675 + 0.9 + 39.675 = \mathbf{95.25}
      σX=95.25=9.76%\sigma_X = \sqrt{95.25} = \mathbf{9.76\%}

    • Stock Y:

      E(RY)=(0.3×20)+(0.4×10)+(0.3×5)=6+4+1.5=11.5%E(R_Y) = (0.3 \times 20) + (0.4 \times 10) + (0.3 \times 5) = 6 + 4 + 1.5 = \mathbf{11.5\%}
      σY2=0.3(2011.5)2+0.4(1011.5)2+0.3(511.5)2=0.3(72.25)+0.4(2.25)+0.3(42.25)=21.675+0.9+12.675=35.25\sigma_Y^2 = 0.3(20 - 11.5)^2 + 0.4(10 - 11.5)^2 + 0.3(5 - 11.5)^2 = 0.3(72.25) + 0.4(2.25) + 0.3(42.25) = 21.675 + 0.9 + 12.675 = \mathbf{35.25}
      σY=35.25=5.94%\sigma_Y = \sqrt{35.25} = \mathbf{5.94\%}


    b. Covariance and Correlation Coefficient:

    Cov(X,Y)=Pi[RXiE(RX)][RYiE(RY)]Cov(X, Y) = \sum P_i [R_{Xi} - E(R_X)][R_{Yi} - E(R_Y)]
    Cov(X,Y)=0.3(13.5)(8.5)+0.4(1.5)(1.5)+0.3(11.5)(6.5)=34.4250.922.425=57.75Cov(X, Y) = 0.3(-13.5)(8.5) + 0.4(1.5)(-1.5) + 0.3(11.5)(-6.5) = -34.425 - 0.9 - 22.425 = \mathbf{-57.75}
    ρXY=Cov(X,Y)σXσY=57.759.76×5.94=57.7557.9744=0.996\rho_{XY} = \frac{Cov(X, Y)}{\sigma_X \sigma_Y} = \frac{-57.75}{9.76 \times 5.94} = \frac{-57.75}{57.9744} = \mathbf{-0.996}

    c. Diversification Effect:

    Yes, magnificent diversification! Since ρXY1.0\rho_{XY} \approx -1.0, the stocks move in nearly perfect opposite directions, virtually eliminating all unsystematic portfolio variance.


    d. Portfolio Return and Risk:

    E(Rp)=(0.5×3.5%)+(0.5×11.5%)=1.75+5.75=7.50%E(R_p) = (0.5 \times 3.5\%) + (0.5 \times 11.5\%) = 1.75 + 5.75 = \mathbf{7.50\%}
    σp2=(0.5)2(95.25)+(0.5)2(35.25)+2(0.5)(0.5)(57.75)=23.8125+8.812528.875=3.75\sigma_p^2 = (0.5)^2(95.25) + (0.5)^2(35.25) + 2(0.5)(0.5)(-57.75) = 23.8125 + 8.8125 - 28.875 = \mathbf{3.75}
    σp=3.75=1.94%\sigma_p = \sqrt{3.75} = \mathbf{1.94\%}

    (Notice portfolio risk drops to an astonishing 1.94%!).


    e. Investor Preference:

    Prefer the Portfolio. It yields a generous 7.50% return with minuscule risk (1.94%), far superior to holding high-risk Stock X alone.

  3. Assume you have generated the following information about the stock of JBL Company: The company’s latest dividends of Rs. 40 a share are expected to grow to Rs. 43.2 next year, to Rs. 46.7 the year after that, and to Rs. 50.4 in year 3. In addition, the price of the stock is expected to rise from Rs. 565 (its current price) to Rs. 777.50 in 3 years**.**

    a. Using dividend discount model and a required return of 15 percent, what is the intrinsic value per share of the company’s stock?

    b. What is the stock’s expected return using IRR procedure?

    c. Given that dividends are expected to grow indefinitely at 8 percent and a 15 percent required rate of return, what is the intrinsic value per share of the stock?

    d. Why do you think that a constant growth stock does not have g>ksg > k_s? Explain.

    e. Assume that dividends in year 3 actually amount to Rs. 50.4, the dividend growth rate stays at 8 percent, and the required rate of return stays at 15 percent}. Using dividend valuation model to find the price of the stock at the end of year 3, do you note any similarity between your answer here and the forecasted price of the stock Rs. 777.5 given in the problem? Explain.

    [15]
    View model solution

    Dividend Discount Model Analysis for JBL Company:

    Given: D0=Rs. 40D_0 = \text{Rs. } 40, D1=Rs. 43.2D_1 = \text{Rs. } 43.2, D2=Rs. 46.7D_2 = \text{Rs. } 46.7, D3=Rs. 50.4D_3 = \text{Rs. } 50.4. Forecasted P3=Rs. 777.50P_3 = \text{Rs. } 777.50, Current Price P0=Rs. 565P_0 = \text{Rs. } 565, Required Return ks=15%k_s = 15\%.


    a. Intrinsic Value per Share (ks=15%k_s = 15\%):

    V0=D11+ks+D2(1+ks)2+D3+P3(1+ks)3V_0 = \frac{D_1}{1 + k_s} + \frac{D_2}{(1 + k_s)^2} + \frac{D_3 + P_3}{(1 + k_s)^3}
    V0=43.21.15+46.7(1.15)2+50.4+777.50(1.15)3=37.565+35.312+827.901.520875=37.565+35.312+544.358=Rs. 617.24V_0 = \frac{43.2}{1.15} + \frac{46.7}{(1.15)^2} + \frac{50.4 + 777.50}{(1.15)^3} = 37.565 + 35.312 + \frac{827.90}{1.520875} = 37.565 + 35.312 + 544.358 = \mathbf{\text{Rs. } 617.24}

    b. Expected Return Using IRR:

    Solve for rr where PV(Cash Flows)=565PV(\text{Cash Flows}) = 565:

    565=43.21+r+46.7(1+r)2+827.90(1+r)3    r18.4%565 = \frac{43.2}{1 + r} + \frac{46.7}{(1 + r)^2} + \frac{827.90}{(1 + r)^3} \implies r \approx \mathbf{18.4\%}


    c. Constant Growth Model (g=8%g = 8\%, ks=15%k_s = 15\%):

    D1=40(1+0.08)=Rs. 43.20D_1 = 40(1 + 0.08) = \text{Rs. } 43.20
    P0=D1ksg=43.200.150.08=43.200.07=Rs. 617.14P_0 = \frac{D_1}{k_s - g} = \frac{43.20}{0.15 - 0.08} = \frac{43.20}{0.07} = \mathbf{\text{Rs. } 617.14}

    d. Why gg Cannot Exceed ksk_s in Constant Growth:

    If gksg \ge k_s, the Gordon denominator (ksg)0(k_s - g) \le 0, yielding mathematically infinite or negative stock prices. Economically, no firm can grow perpetually faster than the overall macroeconomy without eventually becoming larger than the entire economy.


    e. End of Year 3 Price (P3P_3):

    D4=D3(1+g)=50.40(1.08)=Rs. 54.432D_4 = D_3(1 + g) = 50.40(1.08) = \text{Rs. } 54.432
    P3=D4ksg=54.4320.150.08=54.4320.07=Rs. 777.60P_3 = \frac{D_4}{k_s - g} = \frac{54.432}{0.15 - 0.08} = \frac{54.432}{0.07} = \mathbf{\text{Rs. } 777.60}

    Conclusion: The calculated price of Rs. 777.60 matches the problem’s forecasted price of Rs. 777.50, confirming the analyst utilized the constant growth DDM to set the 3-year horizon price target.