¹«Ë¾Àí²Æ´ø´ð°¸ - ͼÎÄ ÏÂÔØ±¾ÎÄ

Ô¤ÆÚÆÆ²ú³É±¾Ëù²úÉúµÄ¼Ûֵϻ¬ÊǶàÉÙ£¿

´ð°¸£ºVL?VU?tCB = 14500000+0.35*5000000=16250000

V?B?S = 5000000+300000*35=15500000

VT?VM?VN 15500000=16250000-VN ËùÒÔ VN=750000

Ê®°ËÕÂ2.5.7

1. ÄÄÁ½ÖÖ·çÏÕ¿ÉÒÔÓøܸ˵ĦÂÖµÀ´ºâÁ¿£¿

´ð°¸£ºÎÞ¸Ü¸ËÆóÒµµÄ±´ËþÖµ¿ÉÒÔÓøܸ˵ı´ËþÀ´ºâÁ¿£¬ËüÊÇÆóÒµÒµÎñ·çÏյĺâÁ¿±ê×¼£»ÁíÍ⣬ÆóÒµµÄ½ðÈÚ·çÏÕÒ²¿ÉÒÔÓɱ´ËþÖµÀ´ºâÁ¿¡£ 2. WACCºÍAPVÖ®¼äµÄÖ÷Òª²î±ðÊÇʲô£¿

´ð°¸:APV·¨ÓÃÈ¨Òæ×ʱ¾³É±¾ÕÛÏÖÏÖ½ðÁ÷µÃµ½Î޸ܸËÏîÄ¿µÄ¼ÛÖµ£¬È»ºó¼ÓÉϸºÕ®µÄ½Ú˰ÏÖÖµ£¬µÃµ½ÓиܸËÇé¿öϵÄÏîÄ¿¼ÛÖµ£»¶øWACC·¨Ôò½«UCF°´RWACCÕÛÏÖ£¬¶øRWACCµÍÓÚR0 ¡£

3.Milano±ÈÈø¾ãÀÖ²¿ÓµÓÐÈý¼äÍêȫһÑùµÄ²ÍÌü£¬¶¼ÒòÆäÌØÖʱÈÈø¶øÎÅÃû¡£Ã¿¼Ò²ÍÌüµÄ¸ºÕ®-È¨Òæ±È¶¼Îª40%£¬ÇÒÿÄêÄêÄ©¶¼Ö§¸¶34000ÍòÃÀÔªµÄÀûÏ¢¡£¹«Ë¾µÄ¸Ü¸ËÈ¨Òæ³É±¾Îª19%¡£Ã¿¼ÒÉ̵ê¹À¼ÆÄêÏúÊ۶Ϊ120ÍòÃÀÔª£»Ã¿ÄêÏúÊÛ²úÆ·³É±¾Îª510000ÃÀÔª£¬Í¬Ê±Ã¿ÄêµÄ¹ÜÀí·ÑÓÃΪ340000ÃÀÔª¡£ÕâЩÏÖ½ðÁ÷Ô¤¼Æ½«ÓÀÔ¶±£³Ö²»±ä¡£¹«Ë¾Ë°ÂÊΪ40%¡£

£¨1£© ÔËÓÃÈ¨ÒæÏÖ½ðÁ÷Á¿·¨À´È·¶¨¹«Ë¾È¨ÒæµÄ¼ÛÖµ¡£ £¨2£© ÇëÎʹ«Ë¾µÄ×ܼÛÖµÊǶàÉÙ£¿

´ð°¸£º£¨1£©ÔÚÓÃÈ¨ÒæÏÖ½ðÁ÷Á¿·¨À´¼ÆËã¹«Ë¾È¨ÒæµÄ¼Ûֵʱ£¬ÒªÓÃÈ¨Òæ

³É±¾¶ÔÁ÷Ç¿ÆóÒµÈ¨ÒæÕßµÄÏÖ½ðÁ÷Á¿ÕÛ·µ£¬Á÷ÏòÈ¨ÒæÕßµÄÏÖ½ðÁ÷Ϊ¹«Ë¾µÄ¾»ÀûÈó¡£ÓÉÓÚ¹«Ë¾ÓÐÈý¼ä²ÍÌü£¬Òò´ËÓÐÏÂ±í£º ÏúÊÛ¶î 3600000 ÏúÊ۳ɱ¾ -1530000 ¹ÜÀí·ÑÓà -1020000 ÀûÏ¢ -102000 ˰ǰÀûÈó 948000 ˰ÊÕ -379200 ¾»ÀûÈó 568800

ÓÉÓÚÏÖ½ðÁ÷½«ÓÀÔ¶±£³Ö²»±ä£¬Òò´ËÁ÷ÏòÈ¨ÒæËùÓÐÕßµÄÏÖ½ðÁ÷ΪÓÀÐøÄê½ð¡£ÒԸܸËÈ¨Òæ³É±¾À´½øÐÐÕÛÏֿɵù«Ë¾È¨ÒæµÄ¼ÛֵΪ£º È¨ÒæµÄ¼ÛÖµ=568800/0.19=2993684.21£¨ÃÀÔª£©

¹«Ë¾µÄ¼ÛֵΪÆäÕ®Îñ¼ÛÖµÓëÈ¨ÒæÊг¡¼ÛÖµÖ®ºÍ£¬¼´£ºV=B+S£¬¹«Ë¾µÄ¸ºÕ®-È¨Òæ±ÈΪ40%£¬¼´B/S=40%£¬¼´B/2993684.21=0.40 B=1197473.68(ÃÀÔª)

Òò´Ë¹«Ë¾µÄ¼ÛֵΪ£ºV=2993684.21+1197473.68=4191157.89(ÃÀÔª)

µÚ19Õ P407Ò³ 21£®¹ÉÀûºÍ˰

Lee Ann¹«Ë¾Ðû¸æÁË5.6ÃÀÔª/¹ÉµÄ¹ÉÀû¡£¼ÙÉè×ʱ¾ÀûµÃ²»ÄÉ˰£¬µ«¹ÉÀûÒªÄÉ15£¥µÄ˰¡£IRSй涨ҪÇóÔÚ·¢·Å¹ÉÀûʱ¾ÍÒª¿Û˰¡£Lee AnnµÄ¹ÉƱ¼Û¸ñΪ75ÃÀÔª/¹É£¬¶øÇÒ¼´½«³ýÏ¢¡£ÄãÈÏΪ³ýÏ¢Èչɯ±¼Û¸ñ½«ÊǶàÉÙ£¿

´ð°¸£ºË°ºó¹ÉÏ¢=5.6*(1¨C0.15)=4.76£¨ÃÀÔª£©

³ýÏ¢ÈÕÐû²¼¹ÉϢϽµ£¬ÆäϽµÊý¶î¾ÍÊÇ¹ÉÆ±¼Û¸ñ±ä¶¯¶î£¬ËùÒÔ£¬ ³ýÏ¢ÈÕ¼Û¸ñ=75¨C4.76=70.24£¨ÃÀÔª£© P407Ò³ 22£®¹ÉƱ¹ÉÀû

Hexagon¹ú¼Ê¹«Ë¾µÄËùÓÐÕßÈ¨ÒæÏîÄ¿ÈçϱíËùʾ£º

£¨µ¥Î»£ºÃÀÔª£©

ÆÕͨ¹É£¨ÃæÖµÎª1ÃÀÔª£© ¹É±¾Òç¼Û Áô´æÊÕÒæ ËùÓÐÕßÈ¨Òæ×ܺÍ

a.Èç¹ûHexagonµÄ¹ÉƱ¼Û¸ñΪ48ÃÀÔª/¹É£¬¶øÇÒÐû¸æÁË10%µÄ¹ÉƱ¹ÉÀû£¬Ó¦¸ÃÅä¶àÉÙ¹Éйɣ¿¸ÃÈ¨ÒæÏîÄ¿½«ÈçºÎ±ä»¯£¿

b.Èç¹ûHexagonÐû¸æ25%µÄ¹ÉƱ¹ÉÀû£¬¸ÃÈ¨ÒæÏîÄ¿½«ÈçºÎ±ä»¯£¿ ´ð°¸£º£¨1£©ÔÚÍâ·¢ÐÐ¹ÉÆ±Ôö¼ÓÁË10%£¬ÔÚÍâ·¢ÐÐ¹ÉÆ±×ÜÊý±äΪ£º20000*1.1=22000£¬¼´Ð·¢ÐÐÁË2000¹É¡£

20000 210000 735300 965300 ÓÉÓÚйɵÄÿ¹É¼ÛÖµÊÇ1ÃÀÔª£¬¹ÉƱ¼Û¸ñΪ48ÃÀÔª£¬ËùÒÔÿ¹ÉµÄ¹É±¾Òç¼ÛΪ47ÃÀÔª¡£2000¹É¹ÉƱµÄ¹É±¾Òç¼Û=2000*47=94000 ËùÓÐÕßÈ¨Òæ±í±äΪ£º £¨µ¥Î»£ºÃÀÔª£©

ÆÕͨ¹É£¨ÃæÖµÎª1ÃÀÔª£© ¹É±¾Òç¼Û Áô´æÊÕÒæ ËùÓÐÕßÈ¨Òæ×ÜºÍ 22000 94000+210000=304000 735300-94000-2000=639300 965300 £¨2£©ÔÚÍâÁ÷ͨµÄÆÕͨ¹ÉÊýÈôÔö³¤25%£¬¿ÉµÃµ½£ºÔÚÍâ·¢ÐÐµÄ¹ÉÆ±×ÜÊý=20000*1.25=25000 з¢ÐÐµÄ¹ÉÆ±ÊýΪ5000£¬

ͬÑù£¬ÓÉÓÚйɵÄÿ¹É¼ÛÖµÊÇ1ÃÀÔª£¬¹ÉƱ¼Û¸ñΪ48ÃÀÔª£¬ËùÒÔÿ¹ÉµÄ¹É±¾Òç¼ÛΪ47ÃÀÔª¡£Ð·¢ÐÐ¹ÉÆ±ÊýµÄ¹É±¾Òç¼Û=5000*47=23500£¨ÃÀÔª£©

ËùÓÐÕßÈ¨Òæ±í±äΪ£º £¨µ¥Î»£ºÃÀÔª£©

ÆÕͨ¹É£¨ÃæÖµÎª1ÃÀÔª£© ¹É±¾Òç¼Û Áô´æÊÕÒæ ËùÓÐÕßÈ¨Òæ×ÜºÍ P408Ò³

25000 210000+235000=445000 735300-5000-235000=495300 965300