开发者:上海品职教育科技有限公司 隐私政策详情

应用版本:4.2.11(IOS)|3.2.5(安卓)APP下载

才疏学浅 · 2020年02月17日

问一道题:NO.PZ2018101501000036 [ CFA II ]

问题如下:

Anna is evaluating Company M which is going out of business in four years. The company is in the 25% tax bracket. The weighted average cost of capital and the cost of equity is 10% and 15%, respectively. The relevant distribution information is shown in the following cash flow statement. What is the value of equity at time zero?

选项:

A.

113,696.29

B.

85,988.53

C.

76,714.45

解释:

C is correct.

考点:Other Valuation Models

解析题目要我们求归属于股东的价值,只需将分配给股东的现金流( NI+Depreciation-principal repayment 即表格中Dividends)折现得到权益价值即可。

    PV=20,1201.15+23,1891.152+36,9841.153+30,3751.154=76,714.45PV=\frac{20,120}{1.15}+\frac{23,189}{1.15^2}+\frac{36,984}{1.15^3}+\frac{30,375}{1.15^4}=76,714.45

为什么是减去dividend?debt repayment不是本金偿还么?应该是减去负债的现金流,剩下的都是equity啊?

1 个答案
已采纳答案

maggie_品职助教 · 2020年02月18日

1、哪里减divdend了?

2、debt repayment就是本金偿还,它就是principal repayment。

3、FCFE(我们算的是归属于股东现金流)= NI+Depreciation-principal repayment,正好等于dividends。