NO.PZ2018111302000004
问题如下:
According to the below data, what is the value of the Property A using the discounted cash flow method?
选项:
A.$18,331,843.
B.$20,877,915.
C.$24,442,415.
解释:
B is correct.
考点:现金流折现法估计房地产价值
解析:可以按照以下思路进行计算,注意计算terminal value需要使用terminal cap rate, 而不是going-in cap rate.
用CF按键,CF0=0 CF1=110 CF2=116.6 CF3=123.6 CF4=131/6%,I/Y=7,求NPV,与答案不相符,请老师解答