1( 15). 15 000 .. 8 000 .., 18 000 .. 8 700 .., 20 000 .. - 9 000 .. .
, - .
2 ( 15). 80 . 50 . 10. . 1000 . :
1) : 10 000/80-50 = 333 items, or 10 000/(1-50/80) = 26 667
2) = - = 1000*80 - 26 667 = 53 333 26667/80000=33,3%
3) = ((80-50)*1000+10 000)/80000 = 0,5
4) = (20000+10000)/20000 = 1,5
3 ( 15). . - 5 Z= 7,17 X1 + 8,47 X2 + 31 X3+4,2 X4 +9,95 X5. , 110 ., 80 .., 80 . ., 40 . . , = 20 .., 80 . ., 2 .., EBIT= 15 .. (: 1 , 2 , 3 EBIT, 4 , 5 ).
= - = 30-40 = 10 .
1 = 10/110 = 0,09
2 = / = 2000000/110000000 = 0,018
3 = EBIT/ = 15000000/110000000=0,136
4 = / = 80/30 = 2,67
5 = / = 80/110 = 0,727
Z = 0,645+0,152+4,216+11,214+7,234 = 23,461 ,
= 30/40 = 0,75 -
= 10/40 = 0,25 -
= (30+40)/80 = 0,875 - ,
/ = 80/110 = 0,72 - , ,
= 10 < = 20 , ,
,
= 2/30 = 0,067, 7 =((
= 2/80 = 0,025 = 2,5%
= 2/30 = 0,067,
4( 15). 5 40, 50, 80, 90 100 .$ . , , 10, 15, 18, 23 30 .$ , WACC = 20% ( VN = FCFN/WACC).
|
|
1) 5 0,2 =
40/(1+0,2)^1 + 50/(1+0,2)^2 +.... 198 000 000
2) 100000000/0,2 = 500000000 - PVGO -
3) 198 000 000+ 500 000 000 = 698 000 000
33 ( 15). . 5 . 100 . . 35 . . , 50% 50% . 12%, ( ROE) 20%. (WACC) NPV.
1) WACC = 0,12*0,5*0,8 + 0,2*0,5 = 0,148
2) PV = 35/(1+0,148)^1 + 35/(1+0,148)^2 +.... = 117,8
3) NPV = 117,8 - 100 = 17,8 -
5 ( 15). . 90 . . 70 . 1 . . 100 000 . :
1) : 1 000 000/90-70 = 50 000 items, or 1 000 000/(1-70/90) = 4545455
2) = - = 100 000*90 - 4545455 = 4 454 545 51%
3) = ((90-70)*100 000+1 000 000)/9 000 000 = 0,333
4) = (4 000 000+1 000 000)/4 000 000 = 1,25
6 ( 15).
3 3 . ( . .), 50 . .
. 1 () 20% | . 2 () 50% | . 3 () 30% | |
1. | - 50 | -10 | |
2. | - 20 | ||
3. | -10 | -10 | -10 |
1 : -10 - 5 + 24 = 9
2 : -4 +0 +0 = -4
3 : -2 - 5 - 3 = -10 , - 2
7 ( 15).
590000.