| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
V0 = B0 + sum of discounted RIs + discounted premium
= 7.50 + 1.10 + [(0.30)(13.83)/(1.10)5] = $11.18
| ||
| ||
|
V0 = B0 + PV of interim high-growth RI + PV of continuing RI
= 11.00 + 2.90 + [(7.00) / (1.09)5] = $18.45
| ||
| ||
|
V0 = B0 + PV of interim high-growth RI + PV of continuing RI
= 9.50 + 3.10 + [(10.00) / (1.10)5] = $18.81
| ||
| ||
|
| ||
| ||
|
Year | Earnings (ROE = 13.60%) | Book Value | Equity Charge (Required ROE = 8.70%) | Residual Income | PV of Residual Income |
0 | $12.40 | ||||
1 | $1.69 | $14.09 | $1.08 | $0.61 | $0.56 |
2 | $1.92 | $16.00 | $1.23 | $0.69 | $0.58 |
3 | $2.18 | $18.18 | $1.39 | $0.78 | $0.61 |
4 | $2.47 | $20.65 | $1.58 | $0.89 | $0.64 |
5 | $2.81 | $23.46 | $1.80 | $1.01 | $0.67 |
Book Value | Year 1 | Year 2 | Year 3 | Year 4/5 | |
Value | $12.40 | $0.56 | $0.58 | $0.61 | $1.62 |
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
V0 = B0 + [(ROE – r) / (r – g)]B0
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
TV = 11.00 / 0.12 = 91.67
| ||
| ||
|
TV = 15.00/0.12 = 125.00
| ||
| ||
|
TV = 17.00 / 0.13 = 130.77
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Happy Cow Dairies | Glitter and Gold |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
欢迎光临 CFA论坛 (http://forum.theanalystspace.com/) | Powered by Discuz! 7.2 |