问题如下:
Matt is evaluating Company M by using the multistage residual income model. He has forecasted that residual income per share will be constant from year 3 into perpetuity and the short-term ROE is higher than the long-term ROE. He has also estimated the earnings and dividends for the following three years in the following table. What`s the intrinsic value of Company M?
选项:
A. $27.18
B. $48.91
C. $55.43
解释:
C is correct.
考点:Multistage Residual Income Valuation
解析:先计算出每一年的BV
BV1 = BV0 + EPS - Dividends per share = 28.25 + 6.5 - 1.75 = $33,同理可得BV2 = $38.19,BV3 = $43.15
再计算出每一年的RI
RI1 = EPS1 – re*B0 = 6.50-10.9%*28.25 = $3.42,同理可得RI2 = $4.22,RI3 = $2.77
终值的现值:
计算终值的现值时,后面不是进入永续增长了吗,为什么不是2.77/10.9%呢?