NO.PZ2018103102000113
问题如下:
Matt is preparing to evaluate the value of Company M`s equity by using the two-stage FCFE model. The growth rates for the first three years are estimated at 10%, 8%, and 6%, respectively, and then it may grow at 5% per year into the indefinite future. The required rate of return on equity for Company M is 10%. What`s the intrinsic value of Company M’s equity?
选项:
A.$4195million
B.$4818million
C.$6406 million
解释:
C is correct.
考点:Valuation Models
解析:先计算出FCFE0 = NI + NCC – WCInv – FCInv + Net Borrowing
= 485 + 270 – (59-33) – 523 + (15+60)
= $281 million
FCFE1 = 281*(1+10%) = $309.1 million, FCFE2 = $333.83 million, FCFE3 = $353.86 million
做的时候想了半天,增长率没说是什么的增长率有可能是净利润的增长率,也有可能是FCFE的增长率。
因为是出在这个章节了,所以用的FCFE。