开发者:上海品职教育科技有限公司 隐私政策详情

应用版本:4.2.11(IOS)｜3.2.5(安卓)APP下载

返回

CC · 2023年08月28日

Value DCF计算 另类

  1. CFA II
  2. Alternative

NO.PZ2018111302000039

问题如下：

An analyst has put together the key projections and assumptions of a T REIT.

The intrinsic value of the T REIT on a per share basis using the two-step dividend discount model is closest to:

选项：

A.

$28.76.

B.

$33.17.

C.

$37.69.

解释：

B is correct.

考点：REITs估值方法

解析：折现法计算stock price, 首先用CAPM模型计算discount rate = risk free rate + beta * market risk premium = 3% + 1.1*5% = 8.5%

用两阶段股利模型, stock price = Dividend at year 1 / (1+discount rate) + dividend at year 2 / (1+discount rate)^2 + stock value at end of year 2 = 1.13/(1+8.5%) + 1.22/(1+8.5%)^2 + [(1.22*(1+5%))/(8.5%-5%)]/(1+8.5%)^2 = 1.04 + 1.04 + 31.09 = $33.17

老师 ，31.09在哪里啊？

添加评论
1 个答案

韩韩_品职助教 · 2023年08月29日

嗨，努力学习的PZer你好：


31.09 =  [(1.22*(1+5%))/(8.5%-5%)]/(1+8.5%)^2 和上个题目一样，这里是计算后的结果。

----------------------------------------------
虽然现在很辛苦，但努力过的感觉真的很好，加油！

aljy · 2024年11月12日

为什么discount rate不用risk-free rate of 3%?

  • 1

    回答

  • 1

    关注

  • 208

    浏览
相关问题

NO.PZ2018111302000039 问题如下 analyst hput together the key projections anassumptions of a T REIT. The intrinsic value of the T REIT on a per share basis using the two-step vinscount mol is closest to: $28.76. $33.17. $37.69. B is correct.考点REITs估值方法解析折现法计算stoprice, 首先用CAPM模型计算scount rate = risk free rate + beta * market risk premium = 3% + 1.1*5% = 8.5%用两阶段股利模型, stopri= vinye1 / (1+scount rate) + vinye2 / (1+scount rate)^2 + stovalue enof ye2 = 1.13/(1+8.5%) + 1.22/(1+8.5%)^2 + [(1.22*(1+5%))/(8.5%-5%)]/(1+8.5%)^2 = 1.04 + 1.04 + 31.09 = $33.17 如题

2023-10-03 19:21 1 · 回答

NO.PZ2018111302000039 问题如下 analyst hput together the key projections anassumptions of a T REIT. The intrinsic value of the T REIT on a per share basis using the two-step vinscount mol is closest to: $28.76. $33.17. $37.69. B is correct.考点REITs估值方法解析折现法计算stoprice, 首先用CAPM模型计算scount rate = risk free rate + beta * market risk premium = 3% + 1.1*5% = 8.5%用两阶段股利模型, stopri= vinye1 / (1+scount rate) + vinye2 / (1+scount rate)^2 + stovalue enof ye2 = 1.13/(1+8.5%) + 1.22/(1+8.5%)^2 + [(1.22*(1+5%))/(8.5%-5%)]/(1+8.5%)^2 = 1.04 + 1.04 + 31.09 = $33.17 老师请问(1.22*(1+5%))/(8.5%-5%)是什么意思？

2023-05-02 05:34 1 · 回答

NO.PZ2018111302000039 问题如下 analyst hput together the key projections anassumptions of a T REIT. The intrinsic value of the T REIT on a per share basis using the two-step vinscount mol is closest to: $28.76. $33.17. $37.69. B is correct.考点REITs估值方法解析折现法计算stoprice, 首先用CAPM模型计算scount rate = risk free rate + beta * market risk premium = 3% + 1.1*5% = 8.5%用两阶段股利模型, stopri= vinye1 / (1+scount rate) + vinye2 / (1+scount rate)^2 + stovalue enof ye2 = 1.13/(1+8.5%) + 1.22/(1+8.5%)^2 + [(1.22*(1+5%))/(8.5%-5%)]/(1+8.5%)^2 = 1.04 + 1.04 + 31.09 = $33.17 这里为什么折现率用8.5%不用Rf 3%

2023-03-26 21:12 1 · 回答