NO.PZ2018111302000033
问题如下:
The value per share of REIT C using discounted cash flow valuation using a two-step dividend model is closest to:
选项:
A.$51.49.
B.$58.37.
C.$62.67.
解释:
C is correct.
考点:REITs估值方法
解析:Discount rate = risk free rate + beta * market risk premium = 4% + 0.85*5% = 8.25%
Value per share = Dividend at year 1 / (1+discount rate) + dividend at year 2 / (1+discount rate)^2 + dividend at year 3 / (1+discount rate)^3 + stock value at end of year 3
= 2/(1+8.25%) + 2*(1+6%)/(1+8.25%)^2 + 2*(1+6%)^2/(1+8.25%)^3 + [[(2*(1+6%)^2)*(1+5%)]/(8.25%-5%)]/(1+8.25%)^3 = 1.85 + 1.81 + 1.77 + 57.24 = $62.67
为什么折现没有用risk free rate呢?