问题如下:
1. Economic income during year one is closest to:
选项:
A.23,186.
B.29,287.
C.46,101.
解释:
Economic income = Cash flow – Economic depreciation
Economic income (Year 1) = C F 1 −( V 0 − V 1 ) After-tax operating cash flow (CF) = (S – C – D)(1 – T) + D + After-tax salvage = EBIT(1 – T) + D + After-tax salvage
CF1 = 58,000
V0=58,000/1.12+64,000/1.12^2+70,000/1.12^3+76,000/1.12^4+76,000/1.12^5=244,054.55
V 1 = 64,000/1.12 + 70,000/1.12^2 + 76,000 /1.12^3 + 76,000/1.12^4 =215,341.10
Economic income (Year 1) = 58,000 – (244,054.55– 215,341.10)
Economic income (Year 1) = 58,000 – 28,713.45 = 29,286.55
你好,题目中给到it remains 50% debt/value ratio,我是用0年和1年的liability反求出v0和v1的,没有用未来现金流折现,也能得出答案,这种方法可以么,还是只是巧合?