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

aileen20180623 · 2019年11月17日

问一道题:NO.PZ2018103102000114

问题如下:

Matt is preparing to calculate the intrinsic value of Company M’s equity by using the FCFF model with the constant growth rate of 5% indefinitely. The relevant information is shown in the following table. What `s the value of Company M`s equity?

选项:

A.

$5,145 million

B.

$8,575 million

C.

$12,862.5 million

解释:

C is correct.

考点:Valuation Models

解析:M公司的权益回报率为:E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.

M公司的WACC为:WACC = Wd*Rd*(1 - T) + We*Re

WACC = 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.68% + 6.42% = 6.2%

FCFF = NI + Int × (1-T) + NCC – Wcinv - FCinv

          = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 million

$$\(Firm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5million\)$$

Debt value = 0.4 * 21437.5 = $8575 million

Equity value = 0.6 * 21437.5 = $12862.5 million

1.这个题目给出的是D/A=0.4

为什么算debt value部分用0.4*21437.5? 这里的这里的A就是FCFF?FCFF不是earning? 如果是FCFE模型就用FCFE?


1 个答案

maggie_品职助教 · 2019年11月18日

1、这里的是21437.5是公司的价值,不是FCFF。FCFF=245,这是零时刻自有现金流。因此21437.5*0.4得到的是债券的价值。

2、FCFF不是earning,它是现金流

3、我们使用FCFE或FCFF的模型目的在于估计公司股票的价值

4、同学,通过近期我给你答疑,我发现你的问题都非常基础,而且都是基础班讲解过的内容,我建议你先去听一下课再回来做题,这样事半功倍。

  • 1

    回答
  • 0

    关注
  • 371

    浏览
相关问题

NO.PZ2018103102000114 问题如下 Matt is preparing to calculate the intrinsic value of Company M’s equity using the FCFF mol with the constant growth rate of 5% infinitely. The relevant information is shown in the following table. Wh`s the value of Company M`s equity? A.$5,145 million B.$8,575 million C.$12,862.5 million C is correct.考点Valuation Mols解析M公司的权益回报率为E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.M公司的WACC为WA= WR(1 - T) + We*ReWA= 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.4% + 4.8% = 6.2%FCFF = NI + Int × (1-T) + N– Wcinv - FCinv = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 millionFirm  Value=FCFF0×(1+g)WACC−g=245×(1+5%)6.2%−5%=$21437.5millionFirm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5millionFirmValue=WACC−gFCFF0​×(1+g)​=6.2%−5%245×(1+5%)​=$21437.5millionvalue = 0.4 * 21437.5 = $8575 millionEquity value = 0.6 * 21437.5 = $12862.5 million 我的做法FCFF=NI+int(1-t)+p-WCinv-FCinv=212+100*70%+88-WCinv(50-25)-FCinv(100)=245 FCFE=FCFF-int(1-t)+NB=245-70+NB(60-50)=185re=8%Vo=FCFE(1+g)/re-g=6475

2024-05-24 20:18 1 · 回答

NO.PZ2018103102000114 问题如下 Matt is preparing to calculate the intrinsic value of Company M’s equity using the FCFF mol with the constant growth rate of 5% infinitely. The relevant information is shown in the following table. Wh`s the value of Company M`s equity? A.$5,145 million B.$8,575 million C.$12,862.5 million C is correct.考点Valuation Mols解析M公司的权益回报率为E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.M公司的WACC为WA= WR(1 - T) + We*ReWA= 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.4% + 4.8% = 6.2%FCFF = NI + Int × (1-T) + N– Wcinv - FCinv = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 millionFirm  Value=FCFF0×(1+g)WACC−g=245×(1+5%)6.2%−5%=$21437.5millionFirm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5millionFirmValue=WACC−gFCFF0​×(1+g)​=6.2%−5%245×(1+5%)​=$21437.5millionvalue = 0.4 * 21437.5 = $8575 millionEquity value = 0.6 * 21437.5 = $12862.5 million FCFE=FCFF-INT(1-T)+NB然后算equity

2024-05-19 21:45 1 · 回答

NO.PZ2018103102000114 问题如下 Matt is preparing to calculate the intrinsic value of Company M’s equity using the FCFF mol with the constant growth rate of 5% infinitely. The relevant information is shown in the following table. Wh`s the value of Company M`s equity? A.$5,145 million B.$8,575 million C.$12,862.5 million C is correct.考点Valuation Mols解析M公司的权益回报率为E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.M公司的WACC为WA= WR(1 - T) + We*ReWA= 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.4% + 4.8% = 6.2%FCFF = NI + Int × (1-T) + N– Wcinv - FCinv = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 millionFirm  Value=FCFF0×(1+g)WACC−g=245×(1+5%)6.2%−5%=$21437.5millionFirm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5millionFirmValue=WACC−gFCFF0​×(1+g)​=6.2%−5%245×(1+5%)​=$21437.5millionvalue = 0.4 * 21437.5 = $8575 millionEquity value = 0.6 * 21437.5 = $12862.5 million 得到firm value后,为什么要用A ratio算value啊?

2024-04-19 22:34 1 · 回答

NO.PZ2018103102000114 问题如下 Matt is preparing to calculate the intrinsic value of Company M’s equity using the FCFF mol with the constant growth rate of 5% infinitely. The relevant information is shown in the following table. Wh`s the value of Company M`s equity? A.$5,145 million B.$8,575 million C.$12,862.5 million C is correct.考点Valuation Mols解析M公司的权益回报率为E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.M公司的WACC为WA= WR(1 - T) + We*ReWA= 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.4% + 4.8% = 6.2%FCFF = NI + Int × (1-T) + N– Wcinv - FCinv = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 millionFirm  Value=FCFF0×(1+g)WACC−g=245×(1+5%)6.2%−5%=$21437.5millionFirm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5millionFirmValue=WACC−gFCFF0​×(1+g)​=6.2%−5%245×(1+5%)​=$21437.5millionvalue = 0.4 * 21437.5 = $8575 millionEquity value = 0.6 * 21437.5 = $12862.5 million 不是要用firm value减去bt的mv吗?现在这个题目的算法没印象课上说过,还能用吗?

2023-12-03 19:38 1 · 回答

NO.PZ2018103102000114 问题如下 Matt is preparing to calculate the intrinsic value of Company M’s equity using the FCFF mol with the constant growth rate of 5% infinitely. The relevant information is shown in the following table. Wh`s the value of Company M`s equity? A.$5,145 million B.$8,575 million C.$12,862.5 million C is correct.考点Valuation Mols解析M公司的权益回报率为E(Ri) = RF + βi[E(RM) – RF] = 2.4% + 0.8(7%) = 8%.M公司的WACC为WA= WR(1 - T) + We*ReWA= 0.40(5%)(1 – 0.3) + 0.60(8%) = 1.4% + 4.8% = 6.2%FCFF = NI + Int × (1-T) + N– Wcinv - FCinv = 212 + 100 × (1-0.3) + 88 – (50-25) – 100 = $245 millionFirm  Value=FCFF0×(1+g)WACC−g=245×(1+5%)6.2%−5%=$21437.5millionFirm\;Value=\frac{FCFF_0\times\left(1+g\right)}{WACC-g}=\frac{245\times\left(1+5\%\right)}{6.2\%-5\%}=\$21437.5millionFirmValue=WACC−gFCFF0​×(1+g)​=6.2%−5%245×(1+5%)​=$21437.5millionvalue = 0.4 * 21437.5 = $8575 millionEquity value = 0.6 * 21437.5 = $12862.5 million 题目中 Market risk premium 可以直接当做ERP使用?那什么是CAMP公式中的 Rm ?

2022-05-25 00:16 2 · 回答