NO.PZ202301100100000204
问题如下:
Based on Exhibit 1, Bay’s P/FFO is closest to:
选项:
A.14.3x
13.0x.
20.7x.
解释:
B is correct. FFO = AFFO + Non-cash (straight-line) rent + Recurring maintenance–type capital expenditures and leasing commissions = $4,000,000 + $215,000 + $700,000 = $4,915,000.
The number of shares outstanding = 4,000,000/5.00 = 800,000. FFO per share = 4,915,000/800,000 = $6.14.
Current stock price = $80.00 per share P/FFO = $80.00/$6.14 = 13.0x
A is incorrect because 14.3x is incorrectly calculated as follows: $4,000,000 – $215,000 + $700,000 = $4,485,000. The number of shares outstanding = 4,000,000/5.00 = 800,000. FFO per share = 4,485,000/800,000 = $5.61. Current stock price = $80.00 per share P/FFO = $80.00/$5.61 = 14.3x
C is incorrect because 20.7x is incorrectly calculated as follows:
$4,000,000 – $215,000 – $700,000 = $3,085,000. The number of shares outstanding = 4,000,000/5.00 = 800,000. FFO per share = 3,085,000/800,000 = $3.86.
Current stock price = $80.00 per share
P/FFO = $80.00/$3.86 = 20.7x
type capital expenditures and leasing commissions 这个相当是摊销部分?