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

tzdsgn · 2022年01月02日

请教

  1. CFA II
  2. Equity

NO.PZ2018103102000105

问题如下：

Matt is evaluating Company M by using the multistage residual income model. He has forecasted that residual income per share will be constant from year 3 into perpetuity and the short-term ROE is higher than the long-term ROE. He has also estimated the earnings and dividends for the following three years in the following table. What`s the intrinsic value of Company M?

选项：

A.

$27.18

B.

$48.91

C.

$55.43

解释：

C is correct.

考点：Multistage Residual Income Valuation

解析：先计算出每一年的BV

BV1 = BV0 + EPS - Dividends per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15

再计算出每一年的RI

RI1 = EPS1 – re*B0 = 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77

终值的现值:

PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63

V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43

1）constant long term growth给了一个数字 和 ri 持续 constant（g=0）不是会有冲突吗？

2） pvri 如果下标就是 pvri4对吧，是pvri4=ri3（1+g) ➗ （re-g）

3）题外问题nopat 就是ebi吗


谢谢

添加评论
2 个答案

王园圆_品职助教 · 2022年01月04日

嗨，从没放弃的小努力你好：


同学你好，题目中的constant long term growth rate就是我回答第一问公式里的g哦~~

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

王园圆_品职助教 · 2022年01月03日

嗨，爱思考的PZer你好：


同学你好，1）RI保持不变不等价于公司的增长率等于0哦~~我们看公式RI = NI- Re*BV

由于公司按g的速度稳定增长，就是公司的净利润NI和BV都按g的速度增长，从t年开始公司进入RI不变，就是RI = NI（t-1）*（1+g) - Re*BV(t-1)*(1+g)=[NI(t-1)-Re*BV（t-1)]*(1+g).只要这个公式里每个数字都是一个恒定值，RI就是恒定的哦~~

2)这道题说的是RI永续不变，适用的公式是PVRI（t-1） = RI（t-1）/r的公式

另外你说的这个公式是不存在的，RI一共有四种情况，但没有哪一种是RI会按g的速度增长的。相关讲义截图如下

3）NOPAT的全称是net operating profit after tax，相当于EBIT*（1-t)，是扣除了税的; EBI的全称是earning before interest，是包含利息的earning。两者应该相同

----------------------------------------------
虽然现在很辛苦，但努力过的感觉真的很好，加油！

tzdsgn · 2022年01月03日

1）RI保持不变不等价于公司的增长率等于0哦~~我们看公式RI = NI- Re*BV 由于公司按g的速度稳定增长，就是公司的净利润NI和BV都按g的速度增长，从t年开始公司进入RI不变，就是RI = NI（t-1）*（1+g) - Re*BV(t-1)*(1+g)=[NI(t-1)-Re*BV（t-1)]*(1+g).只要这个公式里每个数字都是一个恒定值，RI就是恒定的哦~~ --补充问：题目中constant long term growth 5.5%是什么

  • 2

    回答

  • 0

    关注

  • 774

    浏览
相关问题

NO.PZ2018103102000105 问题如下 Matt is evaluating Company M using the multistage resiincome mol. He hforecastethresiincome per share will constant from ye3 into perpetuity anthe short-term ROE is higher ththe long-term ROE. He halso estimatethe earnings anvin for the following three years in the following table. What`s the intrinsic value of Company M? A.$27.18 B.$48.91 C.$55.43 C is correct.考点Multistage ResiIncome Valuation解析先计算出每一年的 BV1 = BV0 + EPS - vin per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15 再计算出每一年的RI RI1 = EPS1 – re*= 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77 终值的现值:PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63PV=r×(1+r)3RI3​​=0.109×1.10932.77​=18.63V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43V0​=28.25+1.1093.42​+1.10924.22​+1.10932.77​+18.63=55.43 Long term ROU 14.5%是沒有用的？

2024-05-18 13:44 1 · 回答

NO.PZ2018103102000105 问题如下 Matt is evaluating Company M using the multistage resiincome mol. He hforecastethresiincome per share will constant from ye3 into perpetuity anthe short-term ROE is higher ththe long-term ROE. He halso estimatethe earnings anvin for the following three years in the following table. What`s the intrinsic value of Company M? A.$27.18 B.$48.91 C.$55.43 C is correct.考点Multistage ResiIncome Valuation解析先计算出每一年的 BV1 = BV0 + EPS - vin per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15 再计算出每一年的RI RI1 = EPS1 – re*= 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77 终值的现值:PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63PV=r×(1+r)3RI3​​=0.109×1.10932.77​=18.63V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43V0​=28.25+1.1093.42​+1.10924.22​+1.10932.77​+18.63=55.43 这个公式里面分母这里折现，为啥是r*(1+r)^3 这个是什么含义呢

2024-05-12 13:34 1 · 回答

NO.PZ2018103102000105 问题如下 Matt is evaluating Company M using the multistage resiincome mol. He hforecastethresiincome per share will constant from ye3 into perpetuity anthe short-term ROE is higher ththe long-term ROE. He halso estimatethe earnings anvin for the following three years in the following table. What`s the intrinsic value of Company M? A.$27.18 B.$48.91 C.$55.43 C is correct.考点Multistage ResiIncome Valuation解析先计算出每一年的 BV1 = BV0 + EPS - vin per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15 再计算出每一年的RI RI1 = EPS1 – re*= 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77 终值的现值:PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63PV=r×(1+r)3RI3​​=0.109×1.10932.77​=18.63V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43V0​=28.25+1.1093.42​+1.10924.22​+1.10932.77​+18.63=55.43 老师按照李老师公式，PVRI3不应该是2.77)*W/（1+10.9%-W），其中W=1-g=94.5%,然后再用10.9%来折现吗，算出来的终值等于15.96，PVRI3则等于11.7。

2024-04-09 00:33 1 · 回答

NO.PZ2018103102000105问题如下 Matt is evaluating Company M using the multistage resiincome mol. He hforecastethresiincome per share will constant from ye3 into perpetuity anthe short-term ROE is higher ththe long-term ROE. He halso estimatethe earnings anvin for the following three years in the following table. What`s the intrinsic value of Company M? A.$27.18B.$48.91C.$55.43C is correct.考点Multistage ResiIncome Valuation解析先计算出每一年的 BV1 = BV0 + EPS - vin per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15 再计算出每一年的RI RI1 = EPS1 – re*= 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77 终值的现值:PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63PV=r×(1+r)3RI3​​=0.109×1.10932.77​=18.63V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43V0​=28.25+1.1093.42​+1.10924.22​+1.10932.77​+18.63=55.43为什么结果里要加上第三年的第一阶段数值，不是应该包含在后边永续阶段里面了吗

2024-01-19 01:30 1 · 回答

NO.PZ2018103102000105 问题如下 Matt is evaluating Company M using the multistage resiincome mol. He hforecastethresiincome per share will constant from ye3 into perpetuity anthe short-term ROE is higher ththe long-term ROE. He halso estimatethe earnings anvin for the following three years in the following table. What`s the intrinsic value of Company M? A.$27.18 B.$48.91 C.$55.43 C is correct.考点Multistage ResiIncome Valuation解析先计算出每一年的 BV1 = BV0 + EPS - vin per share = 28.25 + 6.5 - 1.75 = $33，同理可得BV2 = $38.19，BV3 = $43.15 再计算出每一年的RI RI1 = EPS1 – re*= 6.50-10.9%*28.25 = $3.42，同理可得RI2 = $4.22，RI3 = $2.77 终值的现值:PV=RI3r×(1+r)3=2.770.109×1.1093=18.63PV=\frac{RI_3}{r\times\left(1+r\right)^3}=\frac{2.77}{0.109\times1.109^3}=18.63PV=r×(1+r)3RI3​​=0.109×1.10932.77​=18.63V0=28.25+3.421.109+4.221.1092+2.771.1093+18.63=55.43V_0=28.25+\frac{3.42}{1.109}+\frac{4.22}{1.109^2}+\frac{2.77}{1.109^3}+18.63=55.43V0​=28.25+1.1093.42​+1.10924.22​+1.10932.77​+18.63=55.43 从第3年RI进入永续增长，为啥不是第2年末切一刀？

2024-01-15 11:05 1 · 回答