| UID222300 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)
 | 
 |