NO.PZ2018103102000064
问题如下:
Jacques prepares to update the valuation of TMT. The company’s expected ROE in 2017 is 34.5% but it is assumed that the firm’s ROE will slowly decline towards the cost of equity thereafter. As of the beginning of 2015, based upon the information in the below table, use the multistage-stage residual income (RI) model to determine the intrinsic value of the equity of TMT. The intrinsic value per share is closest to:
选项:
A.22.72.
B.14.97.
C.78.81.
解释:
B is correct.
考点:RI
解析:B是正确的。第一步是计算2015 - 2017年的每股剩余收益:
第二步是计算终值的现值:
PV of Terminal Value =1.88/(1+0.08-0.85)(1.08)2=7
那么每股的内在价值就是: V0=5+1.6/(1.080)+1.74/(1.08)2+7=14.97
老师,两个问题请教下:
1、题目中“ The company’s expected ROE in 2017 is 34.5% but it is assumed that the firm’s ROE will slowly decline towards the cost of equity thereafter. ”指的是2017年以后ROE逐渐等于要求回报率,这样的话为什么PVRI2017能按照RI/(re-g)来算呢?这里g不是永续恒定的啊。
2、如果题目变为2017年后ROE等于要求回报率,那么RI2017是不是就不能用RI/(re-g)来计算了呢?则RI2017=(ROE-re)*BVt-1