(BPi) . , . WACC , . 50 . , (we) 50%, BP1 = 100 . (50 / 0,5). , , , :
50 . 100 . . 150 . (100 + 50). BP = 300 . (150 / 0,5);
, (20 . ). 10%, BP 200 . (20 / 0,1);
(20%) 70 . , . (wd) 40%, BP 175 . (70 / 0,4).
WACC. , :
BP1 = 100 . ;
BP2 = 175 . ;
BP3 = 200 . ;
BP4 = 300 . .
II.3. WACC:
, WACC 5 : 0 100, 100 175, 175 200, 200 300, 300 500 . . , (6.4.1).
, 21%. 17,361%, 11,673%.
. , 21,833%. .
. 13,667%. (6.4.2) , .
, , . 18,939%. .
|
|
, . 27,042%. , .
II.4. WACC:
. 6.4.4 WACC, . 5 4 . , , 27%. , , . , , , .
6.4.4. WACC
. 6.4.4. 25 . . WACC1 (16,905%).
6.4.5. WACC
(. 6.4.5), , 25 . . . 525 . , , 125 . . , . . WACC.
6.5.
. WACC . , ( ), , . 6.4 , , , . : ?
, . , : , , , , . . 6.5.1 .
6.5.1 , . .
0 | -65 | -150 | -120 | -160 | -165 |
1 | 12 | 26 | 18 | 25 | 43 |
2 | 28 | 31 | 29 | 28 | 48 |
3 | 47 | 74 | 56 | 43 | 57 |
4 | 83 | 82 | 66 | 54 | |
5 | 60 | 73 | 46 | ||
6 | 58 | 33 | |||
7 | 42 | ||||
IRR, % | 13,09 | 20,04 | 15,42 | 19,51 | 18,19 |
, IRR:
|
|
20,04%;
19,51%;
18,19%;
15,42%;
13,09%.
(. 6.5.1), . , (. . 6.5.1).
6.5.1.
660 . . . , (WACC) . WACC (.6.4.5). , , WACC (. 6.5.2). wacc. , , ) . . 6.5.2 ( : 18,277%, 310 . . , 18,277%.
, , , . , , . WACC , 18,277%, 325 . . , . , ( 18,19%), .
6.5.2.
310 . (150 + 160), . , 15 . (325 310) , (18,277%): , .
, WACC (18,277%) , . , 18,277%. , () , NPV .
(NPV) . , , 18,277%.
NPV, . NPV , . (6.5.2) (0,367 . ).
|
|
, . 6.5.2, , , . , 15 . (325 310) : (18,19%) (18,277%). 310 . . , , , . , 18,5%, 18,19%, , . 6.5.3.
6.5.3.
, 18,277% (325 . ), (310 . ), 325 310 = 15 . . , 165 . (. .6.5.1). 150 . (165 15), 20,881%. ?
: , (WACC). 15 . 18,277%, 150 . 20,881%. , , :
WACC (18,5%), . - , 310 . , 18,277%. WACC , (165 . ), . 475 . (310 + 165), WACC.
, , . . , WACC. .
, . , . , , ( ) , , . . , .
|
|
1. , . " ", . . , , . . , , .
2. . . . - .: "", 2000, . 201.
3. . ., . ? - .: , 1999. - 272.
4. , , ( ). , : - ..
5. , 1 , - 10 . . , .
6. , ( ) , , .
6
1. .. . .: , , 1999, . 101 109.
2. ., . . .: , 1997, . 429 523.
3. ., . , . 1 .: 1998, . 162 357.
4. . . . .: , 1996, . 339 448.
5. . . , , 2000, . 201 225.
6. ., . ? . - .: , 1999. 272 .
7. . . .: , , 1998, . 188 252.
8. / . . .. . .: , 1995, . 243 296.
9. / . .. . .: - , 1998, . 156 165.
10. ( ). .: : , 1998. - 560 .
11. . . .: , , 1996, . 284 421.
12. .., . . : , . .: -, 2000, . 227 335.
13. . ., . . . .: - , 1997, . 169 204.