²
Գ ᒺ
: 䳺 ..
,
,
Գ
: . ..
2011
(DCF).
DCF.
2008-2009 . , ( ) 5 .
() DCF :
;
FCFt Cash-flow t;
n;
;
, (=WACCs/100).
WACCs :
WACCs = */ + (1-S)**/
;
- ;
(2 614 823 . .);
(683 458 . .);
(3 298 281 . .);
S (0.25).
:
:
= 20%
:
= + ,
: 15%.
:
2%
1%
1%
, 2%
1%
5%
: = 15+2+1+1+3+1+7= 27%
WACCs:
WACCs = 27*2 614 823/3 298 281 + (1-0,25)*20*683 458/3 298 281 = 24%
= 0,24
.
() 1-5 :
∑FCFt* = 1 107 347,5*0,8065+1 125 347,5*0,6504+ +1 080 970*0,5245+1 204 598*0,423+ 893 325*0,3411= 3 006 667,7
:
= FCF5+/WACCs= 893 325/0.24=3 722 187,5
/ = 3 722 187.5*0.3411 = 1 269 638,1
- (Entity):
= 3 006 667,7+1 269 638,1= 4 276 305,8
- (Equity):
= () + -
, :
= 4 276 305,8 683 458 = 3 592 847,8