Answer:
$49.77
Explanation:
For computing the intrinsic value, first we have to determine the current year dividend and expected rate of return which is shown below:
The computation of the dividend is shown below:
= $85 × 7.25%
= $6.1625
And, the expected rate of return would be
= Risk-free rate of return + Beta × (Market rate of return - Risk-free rate of return)
= 2.1% + 1.13 × (11.2% - 2.1%)
= 2.1% + 1.13 × 9.1%
= 2.1% + 10.283%
= 12.38%
Now the intrinsic value would be
= (Dividend) ÷ (Required rate of return)
= $6.1625 ÷ 12.38%
= $49.77