Answer:
Current price per share = $10.54
Explanation:
Note: See the attached file for the calculation of present values (PV) for year 1 to 10 dividends.
From the attached excel file, we have:
Total of dividends from year 1 to year 10 = $10.0375372517085
Year 10 dividend = $0.494369412243732
Therefore, we have:
Year 11 dividend = Year 10 dividend * (100% + Dividend growth rate after year 10) = $0.494369412243732 * (100% + 12%) = $0.55369374171298
Share price at year 10 = Year 11 dividend / (Required return rate - Dividend growth rate after year 10) = $0.55369374171298 / (15% + 12%) = $2.05071756189993
PV of share price at year 10 = Share price at year 10 / (100% + Required return rate)^Number of years = $2.05071756189993 / (100% + 15%)^10 = $0.506906017877183
Therefore, we have:
Current price per share = Total of dividends from year 1 to year 10 + PV of share price at year 10 = $10.0375372517085 + $0.506906017877183 = $10.54