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

huangme7 · 2021年12月13日

为什么是– (59-33) 而不是– (-59+33) ?

NO.PZ2018103102000113

问题如下:

Matt is preparing to evaluate the value of Company M`s equity by using the two-stage FCFE model. The growth rates for the first three years are estimated at 10%, 8%, and 6%, respectively, and then it may grow at 5% per year into the indefinite future. The required rate of return on equity for Company M is 10%. What`s the intrinsic value of Company M’s equity?

选项:

A.

$4195million

B.

$4818million

C.

$6406 million

解释:

C is correct.

考点:Valuation Models

解析:先计算出FCFE0 = NI + NCC – WCInv – FCInv + Net Borrowing

= 485 + 270 – (59-33) – 523 + (15+60)

= $281 million

FCFE1 = 281*(1+10%) = $309.1 million, FCFE2 = $333.83 million, FCFE3 = $353.86 million

PV3=FCFE3×(1+g)rg=353.86×1.0510%5%=$7431.06millionPV_3=\frac{FCFE_3\times\left(1+g\right)}{r-g}=\frac{353.86\times1.05}{10\%-5\%}=\$7431.06million

PV=309.11.1+333.831.12+353.86+7431.061.13=$6405.82millionPV=\frac{309.1}{1.1}+\frac{333.83}{1.1^2}+\frac{353.86+7431.06}{1.1^3}=\$6405.82million

为什么是– (59-33) 而不是– (-59+33) ?

1 个答案

王园圆_品职助教 · 2021年12月13日

嗨,爱思考的PZer你好:


同学你好,我们主要还是需要通过判断这是WCInv现金流的流入还是流出来看这个问题~~

FCFE和FCFF公式中,之所以有-WCInv,是默认当期WC的投资是增加的,投资增加会导致现金流流出,所以带入公式时直接是减号带入公式。但是实际操作中,则要根据题目做具体分析。

increase accounts receivable——对应应收账款增加,说明当期产生了更多的赊销业务(客户没有付钱,先拿货),相当于公司免费给客户做了短期现金融资,是一种现金流的流出,应该减去;

increase accounts payable——对应应付账款的增加,说明当期产生了更多赊购业务(没付钱,先拿了供货商的货),相当于从供货商处获得一笔短期现金贷款,是变现的现金的流入,应该加上;

最后,在计算实际WCInv的时候,我们直接把现金流的正负号带入公式即可,所以最后是-59+33。

----------------------------------------------
就算太阳没有迎着我们而来,我们正在朝着它而去,加油!

  • 1

    回答
  • 0

    关注
  • 369

    浏览
相关问题

NO.PZ2018103102000113 问题如下 Matt is preparing to evaluate the value of Company M`s equity using the two-stage FCFE mol. The growth rates for the first three years are estimate10%, 8%, an6%, respectively, anthen it mgrow 5% per yeinto the infinite future. The requirerate of return on equity for Company M is 10%. What`s the intrinsic value of Company M’s equity? A.$4195million B.$4818million C.$6406 million C is correct.考点Valuation Mols解析先计算出FCFE0 = NI + N– WCInv – FCInv + Net Borrowing= 485 + 270 – (59-33) – 523 + (15+60)= $281 millionFCFE1 = 281*(1+10%) = $309.1 million, FCFE2 = $333.83 million, FCFE3 = $353.86 millionPV3=FCFE3×(1+g)r−g=353.86×1.0510%−5%=$7431.06millionPV_3=\frac{FCFE_3\times\left(1+g\right)}{r-g}=\frac{353.86\times1.05}{10\%-5\%}=\$7431.06millionPV3​=r−gFCFE3​×(1+g)​=10%−5%353.86×1.05​=$7431.06millionPV=309.11.1+333.831.12+353.86+7431.061.13=$6405.82millionPV=\frac{309.1}{1.1}+\frac{333.83}{1.1^2}+\frac{353.86+7431.06}{1.1^3}=\$6405.82millionPV=1.1309.1​+1.12333.83​+1.13353.86+7431.06​=$6405.82million 做的时候想了半天,增长率没说是什么的增长率有可能是净利润的增长率,也有可能是FCFE的增长率。因为是出在这个章节了,所以用的FCFE。

2023-08-12 08:14 1 · 回答

NO.PZ2018103102000113 问题如下 Matt is preparing to evaluate the value of Company M`s equity using the two-stage FCFE mol. The growth rates for the first three years are estimate10%, 8%, an6%, respectively, anthen it mgrow 5% per yeinto the infinite future. The requirerate of return on equity for Company M is 10%. What`s the intrinsic value of Company M’s equity? A.$4195million B.$4818million C.$6406 million C is correct.考点Valuation Mols解析先计算出FCFE0 = NI + N– WCInv – FCInv + Net Borrowing= 485 + 270 – (59-33) – 523 + (15+60)= $281 millionFCFE1 = 281*(1+10%) = $309.1 million, FCFE2 = $333.83 million, FCFE3 = $353.86 millionPV3=FCFE3×(1+g)r−g=353.86×1.0510%−5%=$7431.06millionPV_3=\frac{FCFE_3\times\left(1+g\right)}{r-g}=\frac{353.86\times1.05}{10\%-5\%}=\$7431.06millionPV3​=r−gFCFE3​×(1+g)​=10%−5%353.86×1.05​=$7431.06millionPV=309.11.1+333.831.12+353.86+7431.061.13=$6405.82millionPV=\frac{309.1}{1.1}+\frac{333.83}{1.1^2}+\frac{353.86+7431.06}{1.1^3}=\$6405.82millionPV=1.1309.1​+1.12333.83​+1.13353.86+7431.06​=$6405.82million 想问下老师,CURRENT LIABILITY 里除了accounts payable外,还包括什么科目呢,尤其考试中可能出现的。

2023-01-05 10:17 1 · 回答

NO.PZ2018103102000113 $4818million $6406 million C is correct. 考点Valuation Mols 解析先计算出FCFE0 = NI + N– WCInv – FCInv + Net Borrowing = 485 + 270 – (59-33) – 523 + (15+60) = $281 million FCFE1 = 281*(1+10%) = $309.1 million, FCFE2 = $333.83 million, FCFE3 = $353.86 million PV3=FCFE3×(1+g)r−g=353.86×1.0510%−5%=$7431.06millionPV_3=\frac{FCFE_3\times\left(1+g\right)}{r-g}=\frac{353.86\times1.05}{10\%-5\%}=\$7431.06millionPV3​=r−gFCFE3​×(1+g)​=10%−5%353.86×1.05​=$7431.06million PV=309.11.1+333.831.12+353.86+7431.061.13=$6405.82millionPV=\frac{309.1}{1.1}+\frac{333.83}{1.1^2}+\frac{353.86+7431.06}{1.1^3}=\$6405.82millionPV=1.1309.1​+1.12333.83​+1.13353.86+7431.06​=$6405.82million net borrowing公式如何在这道题目里面计算

2021-03-08 15:11 1 · 回答

The requirerate of return on equity for Company M is 10%.为啥答案中是除以1.1 求pv的时候 。公式是什么

2020-05-25 16:35 3 · 回答