Executive Summary

This report provides a price analysis and valuation of the Australian Security Exchange (ASX) listed company, Woolworths Ltd (WOW). Historical data is utilised with the Retention Growth Model to estimate the expected perpetual semi-annual growth rate of the company’s dividends. The Capital Asset Pricing Model is used to estimate the required rate of return for this company and the current expected share price is calculated using the Constant Dividend Growth Model. All data can be found in the appendices.

The results of the analysis show that the WOW stock is undergoing rapid growth and is currently under-priced. The findings suggest that at present, Woolworths Ltd represents a great investment opportunity.

The
*…show more content…*

Rather, for this stock, a non-constant2 or multi-stage growth model should be used to accommodate for the current period of high growth, as the current high growth rate would not be sustainable indefinitely.

For the purpose of demonstrating understanding for this assignment, I will use the semi-annual dividend growth rate and the annual required rate of return to show the correct method of calculating expected current share price, although this would normally be incorrect.

The expected share price at the time of issue of the previous dividend on 22/03/2013 was 38.15 (This is incorrect). However, two months have passed since that date so we must consider growth of the expected share price during that period. We will use the estimated semi-annual growth rate to calculate this figure which we will denote PMay. This can be calculated by assuming that the dividend value grows at a constant rate in between issues. Since two months have passed, the estimated dividend one period from now will have grown approximately one third of the semi-annual growth rate. The

Related

- Better Essays
## Mba 520 Module Six Forecasting Model Questions Essay

- 1379 Words
- 6 Pages

The questions that follow and the article Comparing the Accuracy and Explainability of Dividend, Free Cash Flow, and Abnormal Earnings Equity Value Estimates will inform your completion of Milestone Three. An understanding of the models in this assignment will assist you in hypothesizing the incremental impact of a new investment project for the company. The understanding of these models will contribute to your ability to look toward the future when considering the direction of an organization. This activity is worth a total of 75 points. See the distribution of points listed before each question.

- 1379 Words
- 6 Pages

Better Essays - Better Essays
## ProblemSet10 solutions v1

- 1682 Words
- 7 Pages

We are given the growth rate, but need to calculate the dividend amount and the cost

- 1682 Words
- 7 Pages

Better Essays - Better Essays
## Net Present Value and Cash Flow

- 1400 Words
- 6 Pages

A constant annual rate of dividend growth of 9 per cent is expected on a particular

- 1400 Words
- 6 Pages

Better Essays - Satisfactory Essays
## Rsm 332 Study Guide

- 6503 Words
- 27 Pages

Week 1 – Introduction – Financial Accounting (Review) Week 2 – Financial Markets and Net Present Value Week 3 – Present Value Concepts Week 4 – Bond Valuation and Term Structure Theory Week 5 – Valuation of Stocks Week 6 – Risk and Return – Problem Set #1 Due Week 7* – Midterm (Tuesday*) Week 8 - Portfolio Theory Week 9 – Capital Asset Pricing Model Week 10 – Arbitrage Pricing Theory Week 11 – Operation and Efficiency of Capital Markets Week 12 – Course Review – Problem Set #2 Due

- 6503 Words
- 27 Pages

Satisfactory Essays - Satisfactory Essays
## Case 54 Questions

- 1487 Words
- 6 Pages

Suppose Ace, over the last few years, has had an 18 percent average return on equity (ROE) and has paid out 20 percent of its net income as dividends. Under what conditions could this information be used to help estimate the firm’s expected future growth rate, g? Estimate ks using this procedure for determining g.

- 1487 Words
- 6 Pages

Satisfactory Essays - Decent Essays
## Finc2011 Major Assignment Essay

- 1893 Words
- 8 Pages

Woolworths Limited (WOW), which is one of the listed companies in Australian Security Exchange (ASX) (ASX 200), is the largest supermarket in Australia (Kruger 2013), it specializes in the groceries, food and retailing (WOOLWORTHS LIMITED (WOW) 2013). The aim of this report is to estimate and determine the dividend growth rate, stock return and current share price of Woolworths. Methods used for the estimation include dividend growth model, Capital Asset Pricing Model (CAPM) and Gordon’s Growth Model. The results of the estimation indicate that the dividend payments will continuous increasing in the future, the return on the company’s assets is reasonable and its share price is

- 1893 Words
- 8 Pages

Decent Essays - Good Essays
## Wal Mart Stock Analysis Essay

- 2680 Words
- 11 Pages

The purpose of this report is to evaluate the stock price of Wal-Mart Stores Inc. (which ticker symbol in NYSE is WMT) by fundamental analysis. According to this analysis, I recommend that Wal-Mart is worth to invest in the long term because of the potential growth of market shares and revenue. Besides, based on P/E method and Gordon model, WMT price is undervalued; therefore, if investors buy the stock, they will get benefit not only in capital gain but also in dividend cash inflow.

- 2680 Words
- 11 Pages

Good Essays - Satisfactory Essays
## Wenyu Li MINI CASE Essay

- 2092 Words
- 9 Pages

The valuation process, in this case, requires us to estimate the short-run non-constant growth rate and predict future dividends. Then, we must estimate a constant long-term growth rate at which the firm is expected to grow. Generally, we assume that after a certain point of time, all firms begin to grow at a rather constant rate. Of course, the difficulty in this framework is estimating the short-term growth rate, how long the short-term growth will hold, and the long-term growth rate.

- 2092 Words
- 9 Pages

Satisfactory Essays - Better Essays
## Essay Value Walmart

- 909 Words
- 4 Pages

Dividends were assumed to grow at the geometric average of the last 6 years, 20.28%. P0 = D2 Dn Pn D1 + + ··· + + 1 2 n (1 + Ke ) (1 + Ke ) (1 + Ke ) (1 + Ke )n $1.58 $2.28 $87.31 $1.31 + + ··· + + = 1 2 4 (1 + 7.0%) (1 + 7.0%) (1 + 7.0%) (1 + 7.0%)4 = $72.53

- 909 Words
- 4 Pages

Better Essays - Satisfactory Essays
## Essay about Solutions to Valuation Questions

- 1712 Words
- 7 Pages

Solutions to Valuation Questions 1. Assume you expect a company’s net income to remain stable at $1,100 for all future years, and you expect all earnings to be distributed to stockholders at the end of each year, so that common equity also remains stable for all future years (assumes clean surplus). Also, assume the company’s β = 1.5, the market risk premium is 4% and the 20-30 year yield on risk free treasury bonds is 5%. Finally, assume the company has 1,000 shares of common stock outstanding. a. Use the CAPM to estimate the company’s equity cost of capital. • re = RF + β * (RM – RF) = 0.05 + 1.5 * 0.04 = 11% b. Compute the expected net distributions to stockholders for each future year. • D = NI – ΔCE = $1,100 – 0 = $1,100 c. Use the

- 1712 Words
- 7 Pages

Satisfactory Essays - Decent Essays
## Essay on Corporate Fiance Assignment Solution

- 2220 Words
- 9 Pages

Corporate Finance ADM 3350 M & P (Winter 2015) Assignment 1 Due Date: February 23, 2015 Question 1 (5 Marks) Varta Inc. has just issued a dividend of $1.50 per share on its common stock. The company paid dividends of $1.10, $1.15, $1.25, and $1.37 per share in the last four years. The stock currently sells for $48. a. What is your best estimate of the company's cost of equity capital using the arithmetic average growth rate in dividends? b. What if you use the geometric average growth rate? Solution: (3 + 2 = 5 Marks)

- 2220 Words
- 9 Pages

Decent Essays - Good Essays
## Essay on Linear Technologies Case Solution

- 1784 Words
- 8 Pages

The dividend policy has grown over the years. This may be so that the company projects itself as a less risky share and thus also gaining investors faith. The investors buy its shares and thus increase its demand. This helps to gives positive signals to the investors signalling that the company is stable and can generate earnings steadily. This hypothesis is gains standing from the dividend hypothesis theory.

- 1784 Words
- 8 Pages

Good Essays - Good Essays
## Tesco Valuation

- 3025 Words
- 13 Pages

The aim of the report is to use different valuation techniques to see if the current share price of Tesco plc is fair, undervalued or overvalued. Some of the findings will be compared with other firms in the same industries and share holders will be informed on whether they should buy, hold or sell.

- 3025 Words
- 13 Pages

Good Essays - Decent Essays
## Problem Set 1

- 842 Words
- 4 Pages

b. What is Q’s stock worth per share? How does that value depend on the payout ratio and growth rate after year 4?

- 842 Words
- 4 Pages

Decent Essays - Better Essays
## Perl Framework Financial Analysis On Tesco

- 1128 Words
- 5 Pages

For this part, I will used Dividend Valuation Model to estimate a fair value of Tesco’s Equity. This is because Tesco is supposed to pay out dividend every year, all things being equal. I will therefore adopt three assumptions from the study guides;

- 1128 Words
- 5 Pages

Better Essays