¹«Ë¾Àí²Æ´ø´ð°¸ - ͼÎÄ ÏÂÔر¾ÎÄ

ÇëÎÊÄãÔÚÕâÏîͶ×ÊÉÏËùÄÜ»ñµÃµÄʵ¼ÊÊÕÒæ×ܹ²ÊǶàÉÙ£¿ P1 = $70(PVIFA8%,6) + $1,000/1.086 = $953.77 R = ($953.77 ¨C 943.82 + 70) / $943.82 = 8.47% r = (1.0847 / 1.048) ¨C 1 = .0350 or 3.50% ¹«Ë¾Àí²Æ11Õ P239 18Ìâ

¼ÆËãÆÚÍûÊÕÒæÂÊÒ»¸ö×éºÏͶ×Ê15£¥ÓÚ¹ÉƱG£¬65£¥ÓÚ¹ÉƱJ£¬20£¥ÓÚ¹ÉƱK¡£ÕâЩ¹ÉƱµÄÆÚÍûÊÕÒæ·Ö±ðÊÇ8£¥¡¢15£¥ºÍ24£¥¡£¸Ã×éºÏµÄÆÚÍûÊÕÒæÊǶàÉÙ£¿Çë½âÊÍÄãµÄ´ð°¸¡£ ´ð°¸15%x8%+65%x15%+20%x24%=15.75% P240 25Ìâ

Ò»Ö»¹ÉƱµÄÆÚÍûÊÕÒæÂÊÊÇ10.5%,ËüµÄ±´ËþϵÊýÊÇ0.73,¶øÇÒÎÞ·çÏÕÀûÂÊÊÇ5.5%¡£Êг¡µÄÆÚÍûÊÕÒæÂʱØÐëÊǶàÉÙ£¿ ´ð°¸0.73x£¨10.5%-5.5%£©=3.65% P240 21Ìâ

ÄãÓÐÒ»¸ö¹ÉƱ×éºÏ£ºÍ¶×Ê25%ÓÚ¹ÉƱQ£¬Í¶×Ê20%ÓÚ¹ÉƱR,Ͷ×Ê15%ÓÚ¹ÉƱs£¬»¹ÓÐͶ×Ê40%ÓÚ¹ÉƱTÕâËÄÖ»¹ÉƱµÄ±´ËþϵÊý·Ö±ðÊÇ0.75.1.90.1.38ºÍ1.16£¬Õâ¸ö×éºÏµÄ±´ËþϵÊýÊǶàÉÙ£¿ ´ð°¸£º0.25*0.75+1.90*0.2+1.38*0.15+1.16*0.4=1.2385 Ê®¶þÕÂ

1 ÃèÊöϵͳ·çÏպͷÇϵͳ·çÏյIJî±ð

1¡¢ÏµÍ³ÐÔ·çÏÕÊÇÖ¸ÓÉÓÚ¹«Ë¾Íⲿ¡¢²»Îª¹«Ë¾ËùÔ¤¼ÆºÍ¿ØÖƵÄÒòËØÔì³ÉµÄ·çÏÕ¡£Í¨³£±íÏÖΪ¹ú¼Ò¡¢µØÇøÐÔÕ½Õù»òɧÂÒ£¬È«ÇòÐÔ»òÇøÓòÐÔµÄʯÓͿֻţ¬¹úÃñ¾­¼ÃÑÏÖØË¥ÍË»ò²»¾°Æø£¬¹ú¼Ò³ǫ̈²»ÀûÓÚ¹«Ë¾µÄºê¹Û¾­¼Ãµ÷¿ØµÄ·¨ÂÉ·¨¹æ£¬ÖÐÑëÒøÐе÷ÕûÀûÂʵȡ£ÕâЩÒòËص¥¸ö»ò×ۺϷ¢Éú£¬µ¼ÖÂËùÓÐ֤ȯÉÌÆ·¼Û¸ñ¶¼·¢Éú¶¯µ´£¬Ëü¶ÏÁѲã´ó£¬Éæ¼°Ãæ¹ã£¬ÈËÃǸù±¾ÎÞ·¨ÊÂÏȲÉȡijÕë¶ÔÐÔ´ëÊ©ÓÚÒÔ¹æ±Ü»òÀûÓ㬼´Ê¹·ÖɢͶ×ÊҲ˿ºÁ²»Äܸı併µÍÆä·çÏÕ£¬ ´ÓÕâÒ»ÒâÒåÉϽ²£¬ÏµÍ³ÐÔ·çÏÕÒ²³ÆΪ·ÖÉ¢·çÏÕ»òÕß³ÆΪºê¹Û·çÏÕ¡£

·ÇϵͳÐÔ·çÏÕÊÇÓɹɷݹ«Ë¾×ÔÉíijÖÖÔ­Òò¶øÒýÆð֤ȯ¼Û¸ñµÄϵøµÄ¿ÉÄÜÐÔ£¬ËüÖ»´æÔÚÓÚÏà¶Ô¶ÀÁ¢µÄ·¶Î§£¬»òÕßÊǸö±ðÐÐÒµÖУ¬ËüÀ´×ÔÆóÒµÄÚ²¿µÄ΢¹ÛÒòËØ¡£ÕâÖÖ·çÏÕ²úÉúÓÚijһ֤ȯ»òijһÐÐÒµµÄ¶ÀÌØʼþ£¬ÈçÆƲú¡¢Î¥Ô¼µÈ£¬ÓëÕû¸ö֤ȯÊг¡²»·¢ÉúϵͳÐÔµÄÁªÏµ£¬ÕâÊÇ×ܵÄͶ×Ê·çÏÕÖгýÁËϵͳ·çÏÕÍâµÄż·¢ÐÔ·çÏÕ£¬»ò³Æ²ÐÓà·çÏÕ¡£

11.ÒòËØÄ£ÐÍÑо¿ÈËÔ±²â¶¨£¬Á½ÒòËØÄ£ÐÍÊÊÓÚÈ·¶¨¹ÉƱÊÕÒæ¡£ÕâÁ½¸öÒòËØÊǹúÃñÉú²ú×ÜÖµµÄ±ä»¯ºÍÀûÂÊ¡£¹úÃñÉú²ú×ÜÖµµÄÔ¤Æڱ仯ÊÇ3.5£¥£¬Ô¤ÆÚÀûÂÊÊÇ2.9£¥£¬Ä³¹ÉƱ¹úÃñÉú²ú×ÜÖµ±ä»¯µÄ±´ËþϵÊýÊÇ1.2£¬ÀûÂʵı´ËþϵÊýÊÇ-0.8¡£Èç¹û¹ÉƱµÄÆÚÍûÊÕÒæÊÇ11£¥£¬¹úÃñÉú²ú×ÜÖµµÄ±ä»¯ÊÇ3.2£¥£¬ÀûÂÊÊÇ3.4£¥£¬ÐÞÕýºóµÄ¹ÉƱÆÚÍûÊÕÒæÊǶàÉÙ£¿

½â£º¼ÈÈ»ÎÒÃÇÓйÉƱµÄÔ¤Æڻر¨£¬ÐÞ¶©ºóµÄÔ¤ÆÚÊÕÒæ¿ÉÒÔʹÓô´Ð£¬»ò¾ªÆ棬ȷ¶¨µÄ·çÏÕÒòËØ¡£Òò´Ë£¬ÐÞ¶©ºóµÄÔ¤Æڻر¨ÊÇ£º

R = 11 £¥ + 1.2 £¨ 3.2 £¥ - 3.5£¥£© - 0.8£¨ 3.4 £¥ - 2.9 £¥ £© R = 10.24£¥ 13.ÒòËØÄ£ÐÍ

¼ÙÉèÒ»¸öµ¥ÒòËØÄ£ÐÍÊÊÓÚÃèÊö¹ÉƱµÄÊÕÒ档Ŀǰ¹ÉƱµÄÆÚÍûÊÕÒæÊÇ10.5£¥¡£¹ØÓÚËüµÄÐÅÏ¢ÈçϱíËùʾ£º ÒòËØ ¦Â Ô¤ÆÚÖµ 1.80% ʵ¼ÊÖµ 2.6% ¹úÃñÉú²ú×ÜÖ®2.04 µÄÔö³¤ ͨ»õÅòÕÍ

a.¹ÉƱÊÕÒæµÄϵͳ·çÏÕÊÇʲô£¿

-1.15 4.3% 4.8% b.¹«Ë¾Ðû²¼ËüµÄÊг¡·Ý¶î³öÈËÒâÁϵشÓ23£¥Ôö¼Óµ½27£¥¡£Í¶×ÊÕ߸ù¾Ý¾­ÑéÖªµÀÊг¡·Ý¶îÿÔö³¤1£¥£¬¹ÉƱÊÕÒæÔö³¤0.45£¥¡£¹ÉƱµÄ·Çϵͳ·çÏÕÊÇʲô£¿ c.¹ÉƱµÄ×ÜÊÕÒæÊǶàÉÙ£¿ ´ð°¸£º

a¹ÉƱÊÕÒæµÄϵͳ·çÏÕÊÇ£º m=bGNP¦¤%GNP+br¦¤Interestrates

m=2.04(2.6%¨C1.8%)¨C1.15(4.8%¨C4.3%) m=1.06%

b.¹ÉƱµÄ·Çϵͳ·çÏÕÊÇ£º e=0.45(27%¨C23%) e=1.80%

c.¹ÉƱµÄ×ÜÊÕÒæÊÇ£º R=R+m+e

R=10.50%+1.06%+1.80% R=13.36% Ê®ÈýÕÂ

18¡£Ê¹ÓÃÕ®ÎñȨÒæ±ÈÂʼÆËãµÄ¼ÓȨƽ¾ù×ʱ¾³É±¾£¬ÎÒÃÇ·¢ÏÖ£º WACC = £¨ .65/1.65 £© £¨.055 £© + £¨ 1/1.65 £© £¨.15£© = 0.1126»ò11.26£¥

ÓÉÓÚ¸ÃÏîÄ¿·çÏձȹ«Ë¾£¬ÎÒÃÇÐèÒª¶ÔÏîÄ¿½øÐе÷ÕûÕÛÏÖÂʵĶîÍâ·çÏÕ¡£Ê¹ÓÃÖ÷¹ÛµÄΣÏÕÒòËØ£¬ÎÒÃÇ·¢ÏÖ£º

ÏîÄ¿µÄÕÛÏÖÂÊ= 11.26£¥ + 2.00£¥ = 13.26 £¥ Èç¹û¾»ÏÖֵΪÕýµÄÏîÄ¿£¬ÎÒÃǾͻá½ÓÊÜ¡£¾»ÏÖֵΪÏÖ½ðÁ÷³öµÄÏÖÖµ¼ÓPVµÄÏÖ½ðÁ÷ÈëΪ¡£ÓÉÓÚÎÒÃǵijɱ¾£¬ÎÒÃÇÖ»ÐèÒªÕÒµ½PVÁ÷Èë¡£ÏÖ½ðÁ÷ÈëÊÇÒ»¸ö²»¶ÏÔö³¤µÄÓÀ¾Ã¡£Èç¹ûÄ㻹¼ÇµÃ£¬µÄPVÔ½À´Ô½ÓÀ¾ÃµÄ·½³Ì¹ÉÏ¢Ôö³¤·½³ÌÊÇÒ»ÑùµÄ£¬ËùÒÔ£º