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
这道题目在算2017年的RI的时候,为什么要用题目直接的expect的ROE(34.5%)来算RI,即RI2017=(ROE2017-re)*B2017=(34.5%-8%)*7.1=1.88,而为什么不是根据表中的2017年的NI来算RI呀?如果用表中的NI算出来就是,RI2017=NI-re*B2016=2.45-8%*7.1=1.77。表示不理解。