- UID
- 222300
- 帖子
- 619
- 主题
- 52
- 注册时间
- 2011-7-2
- 最后登录
- 2015-12-20
|
17#
发表于 2013-4-28 10:56
| 只看该作者
for all-equity : wacc=re=r0, Vu=[EBIT(1-t)]/r0
if finance with leverage, Vl=Vu+tD=D+E=[EBIT(1-t)]/rwacc, and rwacc=(D/Vl)rd(1-t)+(E/Vl)re
== Vl*rwacc=rd*(1-t)*D+re*E
== EBIT(1-t)=rd*(1-t)*D+re*E
== Vu*r0=rd*(1-t)*D+re*E
== r0*(Vl-t*D)=rd*(1-t)*D+re*E
== r0*(D+E-t*D)=rd*(1-t)*D+re*E
== ro*(1-t)*D+r0*E=rd*(1-t)*D+re*E
== re=r0+(r0-rd)*(1-t)*(D/E) |
|