=0.45×(P/F,20%,1)+0.60×(P/F,20%,2)+0.80×(P/F,20%,3)+28×(P/F,20%3)
=0.45×0.8333+0.6×0.6944+0.8×0.5787+28×0.5787
=17.36(元)
(2)未來三年每股分紅0.45元,三年後以每股28元的價格賣出的投資價值。
=0.45(市盈率,20%,3)+28(市盈率,20%,3)
= 0.45×2.1065+28×0.5787 = 17.15(元)
(3)長期持有和不變分紅的投資價值
=0.45/20% =2.25(元)
(4)長期持有,每股股利保持每年18%的增長率。
=[0.45×(1+18%)]/(20%-18%)= 26.55(元)