NO.PZ2018101501000038
问题如下:
Company M is investing in a four-year project, relevant information is shown in the following table. The company is in the 25% tax bracket. The weighted average cost of capital and the cost of equity is 10% and 15%, respectively. What`s the market value added (MVA)?
选项: 56,070.52
62,625.16
C.55,795.03
解释:
B is correct.
考点:Other Valuation Models
解析:根据公式
其中
EP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000;EP3 = 18,500
需要注意的是第四年的EBIT要加回残值的影响
EBIT4 = 20,000+10,000/(1-25%) = 33,333.33,EP4 = 23,000
EBIT4 = 33333.33,这部以后,是如何得出EP4 = 23000?
我根据公式:EP4 = EBIT4*(1-T)- WACC*Capital,表里第四年的Capital = 0,所以我算出EP4 = 33333.33*(1-0.25) = 25000
我的计算过程错在哪里,谢谢!