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

返回

aileen20180623 · 2020年03月25日

问一道题：NO.PZ2018101501000038

  1. CFA II
  2. Corporate Issuers

问题如下：

Company M is investing in a four-year project, relevant information is shown in the following table. The company is in the 25% tax bracket. The weighted average cost of capital and the cost of equity is 10% and 15%, respectively. What`s the market value added (MVA)?

选项：

A.

56,070.52

B.

62,625.16

C.

55,795.03

解释：

B is correct.

考点：Other Valuation Models

解析：根据公式MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}

其中EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capital

EP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500

需要注意的是第四年的EBIT要加回残值的影响

EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000

MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16

第四年为什么不是（20000+10000 ）*0.75 -0.1*20000，BV不是用上一年（第三年的吗？）这里怎么用成第四年的0？

添加评论
1 个答案

Debrah_品职答疑助手 · 2020年03月26日

同学你好，计算第四年的EP用的BV就是第三年的20000。但是你的计算里忽略了表格给出的残值是税后的，所以我们现在需要在EBIT中加回税前的残值影响，即10000/（1-25%），然后再统一考虑tax。计算如下：

EBIT4 = 20,000+10,000/(1-25%) = 33,333.33

EP4=33,333.33*(1-25%)-10%*20,000=23,000

  • 1

    回答

  • 2

    关注

  • 348

    浏览
相关问题

NO.PZ2018101501000038 Company M is investing in a four-yeproject, relevant information is shown in the following table. The company is in the 25% tbracket. The weighteaverage cost of capitanthe cost of equity is 10% an15%, respectively. What`s the market value ae(MVA)? 56,070.52 62,625.16 55,795.03 B is correct. 考点Other Valuation Mols 解析根据公式 MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}MVA=∑t=1n​(1+WACC)tEPt​​ 其中 EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capitalEP=EBIT∗(1−T)−WACC∗capitEP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500 需要注意的是第四年的EBIT要加回残值的影响 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000 MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16MVA=1.114,500​+1.1224,000​+1.1318,500​+1.1423,000​=62,625.16 preciation是否要从asset里减去？

2021-11-17 16:15 1 · 回答

Company M is investing in a four-yeproject, relevant information is shown in the following table. The company is in the 25% tbracket. The weighteaverage cost of capitanthe cost of equity is 10% an15%, respectively. What`s the market value ae(MVA)? 56,070.52 62,625.16 55,795.03 B is correct. 考点Other Valuation Mols 解析根据公式 MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}MVA=∑t=1n​(1+WACC)tEPt​​ 其中 EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capitalEP=EBIT∗(1−T)−WACC∗capitEP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500 需要注意的是第四年的EBIT要加回残值的影响 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000 MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16MVA=1.114,500​+1.1224,000​+1.1318,500​+1.1423,000​=62,625.16 1:不懂最后一年怎么算的；2EP3为什么我算的不是这个数

2021-09-22 11:31 1 · 回答

NO.PZ2018101501000038 62,625.16 55,795.03 B is correct. 考点Other Valuation Mols 解析根据公式 MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}MVA=∑t=1n​(1+WACC)tEPt​​ 其中 EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capitalEP=EBIT∗(1−T)−WACC∗capitEP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500 需要注意的是第四年的EBIT要加回残值的影响 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000 MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16MVA=1.114,500​+1.1224,000​+1.1318,500​+1.1423,000​=62,625.16请问这道题可以用算算每期的ocf方法吗？这样的话，t=0时，-8，后面的ocf分别是4.25、5、4.25、4.5，再折现求Npv？

2021-07-18 14:36 1 · 回答

NO.PZ2018101501000038 Company M is investing in a four-yeproject, relevant information is shown in the following table. The company is in the 25% tbracket. The weighteaverage cost of capitanthe cost of equity is 10% an15%, respectively. What`s the market value ae(MVA)? 56,070.52 62,625.16 55,795.03 B is correct. 考点Other Valuation Mols 解析根据公式 MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}MVA=∑t=1n​(1+WACC)tEPt​​ 其中 EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capitalEP=EBIT∗(1−T)−WACC∗capitEP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500 需要注意的是第四年的EBIT要加回残值的影响 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000 MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16MVA=1.114,500​+1.1224,000​+1.1318,500​+1.1423,000​=62,625.16 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33 这里应该怎么理解EBIT的计算方法

2021-07-02 16:35 1 · 回答

NO.PZ2018101501000038 Company M is investing in a four-yeproject, relevant information is shown in the following table. The company is in the 25% tbracket. The weighteaverage cost of capitanthe cost of equity is 10% an15%, respectively. What`s the market value ae(MVA)? 56,070.52 62,625.16 55,795.03 B is correct. 考点Other Valuation Mols 解析根据公式 MVA=∑t=1nEPt(1+WACC)tMVA=\sum_{t=1}^n\frac{EP_t}{{(1+WACC)}^t}MVA=∑t=1n​(1+WACC)tEPt​​ 其中 EP=EBIT∗(1−T)−WACC∗capitalEP=EBIT\ast(1-T)-WACC\ast capitalEP=EBIT∗(1−T)−WACC∗capitEP1 = 30,000*(1-25%)-10%*80,000 =14,500 同理可得EP2 = 24,000；EP3 = 18,500 需要注意的是第四年的EBIT要加回残值的影响 EBIT4 = 20,000+10,000/(1-25%) = 33,333.33，EP4 = 23,000 MVA=14,5001.1+24,0001.12+18,5001.13+23,0001.14=62,625.16MVA=\frac{14,500}{1.1}+\frac{24,000}{1.1^2}+\frac{18,500}{1.1^3}+\frac{23,000}{1.1^4}=62,625.16MVA=1.114,500​+1.1224,000​+1.1318,500​+1.1423,000​=62,625.16 ep4=ebit（1-t）-wacc*capital，capital不是账面价值-残值嘛？

2021-05-30 00:01 1 · 回答