How do I implement a three-stage DDM with declining growth in the middle period?
CFA Level II has the three-stage dividend discount model where there is a high-growth phase, a transition phase where growth linearly declines, and a mature phase. I'm having trouble calculating dividends during the transition. Can someone walk through the entire calculation with numbers?
The three-stage DDM extends the two-stage model by adding a transition period where growth declines linearly from the initial high rate to the stable rate. This is more realistic than an abrupt growth drop.
Structure:
Worked Example — Evergreen Pharmaceuticals:
| Parameter | Value |
|---|---|
| D_0 (current dividend) | $1.50 |
| Phase 1 growth (g_1) | 20% for years 1-3 |
| Phase 2 transition | Years 4-6 (growth declines linearly from 20% to 5%) |
| Phase 3 stable growth (g_3) | 5% from year 7 onward |
| Required return (r) | 13% |
Step 1: Phase 1 Dividends (constant 20% growth)
| Year | Growth | Dividend |
|---|---|---|
| 1 | 20% | $1.50 x 1.20 = $1.800 |
| 2 | 20% | $1.800 x 1.20 = $2.160 |
| 3 | 20% | $2.160 x 1.20 = $2.592 |
Step 2: Phase 2 — Linearly Declining Growth
Growth declines from 20% to 5% over 3 years. The annual decline = (20% - 5%) / 3 = 5% per year.
| Year | Growth Rate | Dividend |
|---|---|---|
| 4 | 20% - 5% = 15% | $2.592 x 1.15 = $2.981 |
| 5 | 15% - 5% = 10% | $2.981 x 1.10 = $3.279 |
| 6 | 10% - 5% = 5% | $3.279 x 1.05 = $3.443 |
Step 3: Terminal Value at End of Year 6
D_7 = $3.443 x 1.05 = $3.615
TV_6 = $3.615 / (0.13 - 0.05) = $3.615 / 0.08 = $45.19
Step 4: Discount All Cash Flows to Today
| Year | Cash Flow | PV Factor (13%) | Present Value |
|---|---|---|---|
| 1 | $1.800 | 0.8850 | $1.593 |
| 2 | $2.160 | 0.7831 | $1.692 |
| 3 | $2.592 | 0.6931 | $1.796 |
| 4 | $2.981 | 0.6133 | $1.829 |
| 5 | $3.279 | 0.5428 | $1.780 |
| 6 | $3.443 + $45.19 = $48.633 | 0.4803 | $23.368 |
V_0 = $1.593 + $1.692 + $1.796 + $1.829 + $1.780 + $23.368 = $32.06
Key Implementation Tips:
- The transition growth rate formula: g_t = g_1 - [(g_1 - g_3) x (t - end of Phase 1) / length of Phase 2]. Make sure you index correctly.
- Terminal value uses g_3, not the last transition rate. D_7 grows at 5%, not the Phase 2 rate.
- The terminal value captures all dividends from Year 7 to infinity — do not add separate dividends after Year 6.
- Check reasonableness: If your answer is wildly different from the current market price, re-examine the growth rates and discount rate.
When to use 3-stage vs. 2-stage:
- 3-stage: More realistic for companies with a clear growth trajectory that will slow gradually (biotech with patent cliff, tech gaining market share)
- 2-stage: Simpler and adequate when growth transition is expected to be abrupt
Master multi-stage DDM with our CFA Level II equity valuation course.
Master Level II with our CFA Course
107 lessons · 200+ hours· Expert instruction
Related Questions
What exactly is the Capital Market Expectations (CME) framework and why does it matter for asset allocation?
How do business cycle phases affect asset class return expectations?
Can someone explain the Grinold–Kroner model step by step with numbers?
How do you forecast fixed-income returns using the building-blocks approach?
PPP vs Interest Rate Parity for forecasting exchange rates — when do I use which?
Join the Discussion
Ask questions and get expert answers.