
Answer:
13.26%
Explanation:
For computing the best estimate, first we have to determine the expected rate of return by using the CAPM model which is shown below:
Expected rate of return = Risk-free rate of return + Beta Ă— (Market rate of return - Risk-free rate of return)
= 5.5% + 1.10 Ă— 8%
= 5.5% + 8.8%
= 14.3%
The Market rate of return - Risk-free rate of return) is also known as the market risk premium and the same is applied. Â
Now under the dividend growth model, the cost of equity would be
Price = Next year dividend Ă· (Required rate of return - growth rate)
where, Â
the next year dividend would be
= $2.20 + $2.20 Ă— 5%
= $2.20 + 0.11
= $2.31
The other items rate would remain same
Now put these values to the above formula Â
So, the value would equal to
$32 = $2.31 Ă· (Cost of equity - 5%)
After solving this, the cost of equity would be 12.22%
Now the best estimated would be
= (14.3% + 12.2%) Ă· 2
= 13.26%