You are on page 1of 27

    



   

  
  
       
   !    "# $  ! 
%&'(()
.
  
             

!" #$%

&'( '( ))* +  &(,

.
  
             

!" #$%

&'( '( ))* +  (,

  

  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

*
'
%
1
4


    

+  #    , -.


"       #  /
 $ / 00 
2  /$  3    # $  
+     /  ,-.

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  '(,

   
 

  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

 # /5 #  *3$  16 0


5
  #  5 4(
05 '
+     46
! 0 ( 7 ,4(8'.&*(4 7 194'
/  /  $
 $  0 $  : / 
 /    5
3 20   #   2 $ 5 '
3 20   0  2 $ 5 4(
;: :  0 # 0
 !      5
< 2 $  #    2 $  0  20   
 =  0 
# $    !$  : # # 
 : >     
 

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  -(,



 
      

*3$  #    5
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

P0 =

20   0

 7 20           ?$
7 :3      8 : 0 
! :  2 0    7 *(6
2 + 50
= 47.27
P0 =
1 + 0.1

#  $  7 2/47.27 = 4.23%

    0   7 (5047.27)/47.27 = 5.77%

+
 

             

)
#

$
  !

div1 +P1
1+r

!" #$%

&'( '( ))* +  .(,

      


  
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

20   0     =  0   20  


#   20   0 
$    =
>  '  *3$  #     5
P1 =

  0  
20   5
div2
div1
P2
+
P0 =
+
1 + r (1 + r)2
(1 + r)2

@    5
P0 =

+
 

             

)
#

$
  !

div2 + P2
1+r

div2
div1
divT
PT
+
+
.
.
.
+
+
1 + r (1 + r)2
(1 + r)T
(1 + r)T
!" #$%

&'( '( ))* +  *(,

    
A     =5
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

P0 =

div1
div3
divt
div2
+
+
.
.
.
+
+ ...
+
2
3
t
1 + r (1 + r)
(1 + r)
(1 + r)

   #  0  $    $  : B 


0  0   #          
C / $      @ @/ -
 
 0   #  /      
- /   / 5
div1
P0 =
rg

   

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  ,(,


      
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*


< 2 # 5 )((
#/   5 16
   5
*(6
P0 =

+
 

             

)
#

$
  !

6
0.10.04

!" #$%

D 
(
*
'
%
1
4
)
F
E
9
*(

#
)((
)'1
)19
)F4
F('
F%(
F49
F9(
E'*
E41

  
*((((
(9(9* *(1((
(E')1 *(E*)
(F4*% **'19
()E%( **)99
()'(9 *'*)F
(4)14 *')4%
(4*%' *%*49
(1))4 *%)E)
(1'1* *1'%%
(%E44 *1E('

&'( '( ))* +  /(,


 
 
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

B00    7 *(6
D  #   /   5
D 
* '
%
1 
# 
' '1( 'EE %('
@/  
'(6 '(6 46
% 7 3.02/(0.100.05) = 60.48
P0 =

+
 

             

)
#

$
  !

2
1.10

!" #$%

2.40
(1.10)2

2.88
(1.10)3

60.48
(1.10)3

= 51.40

&'( '( ))* +  0(,

"   
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

#   0    5


#  7   G $  
$    #  0 $ 0     


@/    #   7 @/    
   
  0   # 
<  #   7     
@/       5
3      7 *  $  
3         
g=

  
 
 

+
 

             

)
#

$
  !

!" #$%


  


&'( '( ))* +  &)(,

#
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

 5
3 20    0    $  *5 EP S1 7 *(
3 $   5 )(6
3  ?        5 *(6
3          C5 *46
  5
3 20   #  0     2 $ 5 div1 = 1060% 7 )
3      7 160% = 40%
3 @/    #  g = (40%) (15%) = 6%
  : 0 5
( 7 )&,(*(  (().7 *4(

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &&(,

$   $
 #
   %
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

<  #   7 >  


 #   5
>   7 B:   ?$ 8

C   5
3      #   ,C<+.
3 ; #   ,; 7 &B.
RORE = RON I + [RON I i(1 TC )] L

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &(,

&  


  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

0&> 5 *(6
> 2  5 1(6



$
)(6
)(6
C
'46
'(6
0  
*((
**)
<  +
1((
11(
# 
'1(
')1
0
4((
44)
#
3')(
3'9'

3'1(
3')1
    
(
(
>  
*(((
**)(
*%%)
!: ?$
*((((( **)((( *%%)((

+
 

             

)
#

$
  !

!" #$%

)(6
*46
*%%)(
1F4'(
'E4*'
)(EE(
3%'%)E
3'E4*'
(((
*4')(E
*4')(E



*((6
*46
*4')*
4(%F*
4(%F*
)4)%'
3*4')*
34(%F*
(((
*4')(E
*4')(E

&'( '( ))* +  &'(,


   
     7 *46
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

     # 
3    7 #   $  1 
3 % 7 4(%F*&*46 7 % %4E

 

 

 20   #     # 

264
240
285.12
3358.08
+
V0 =
+
+
= 2803.78
1.15 (1.15)2
(1.15)3
(1.15)3

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &-(,


 & '


  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

     5
3 20    0     2 $   B* 7 *(
3  ?        7 *(6
$ 
$  
)(6
         *46
< 2 $   # 
)

)6
 0    (
*4(

$ 
*((6
3
*(
(6
*((

A$    # 
  !  H
A$  !    #   #   0     #  
0  

+
 

             

)
#

$
  !

$ !
)(6
*(6
)
16
*((

!" #$%

&'( '( ))* +  &.(,

()&'
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

$     / 0 $
3   7 #  , $ 7 *.
3 <   #  
$ !      # 
3 #  I   $ I* <  #   J(
3 !5          7    0
3 <     #   7 (
$   / :
3          J    0
3 <  #      #  ,< J(.
3 <        @/ C00  ,< @C.
< @C 7 (  EP S1 & 7 *4(  *(( 7 4(

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &*(,

   ()&*

   #               /


  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

0K 
P0 =

EP S
+ P V (N P V1 ) + P V (N P V1 ) + P V (N P V1 ) + . . .
r

/  ,< .  0    0   #    (    


0   #  ,      .   #     
+ 0 # 2 0 5
D  *5 EP S1 = 10div1 = 6 <  #   7 1
 B 7 1G*46 7 ()( , 0      .
N P V1 7 31 8 ()(&(*( 7 8' , $  *.
,N P V1 . 7 '&**( 7 *E'

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &,(,

  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

D 
*
'
%
1
4
)
F
E
9
*(

 B*
*(((
*(((
*(((
*(((
*(((
*(((
*(((
*(((
*(((
*(((

+
 

             

)
#

$
  !

 B <  +#
*(((
1((
*()(
1'1
**'1
119
**9*
1F)
*')'
4(4
*%%E
4%4
*1*9
4)F
*4(1
)(*
*491
)%E
*)E9
)F)

!" #$%

 B <  ,< .
()( '((
*E'
()1 '*'
*F4
()F ''4
*)9
(F* '%E
*)%
(F) '4'
*4F
(E( ')E
*4*
(E4 'E1
*1)
(9( %(*
*1(
(9) %*9
*%4
*(* %%E
*%(
&'( '( ))* +  &/(,

+  )
#
 $
  !
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

5 & 7 B: 0 &   0   


A$  & # $  H
5 P0 = EP S/r + N P V GO P/E = 1r + N PEPV GO
S
>   20  &  5
3   5  #  # $ 
 
3 > 20           ?$5 :$ 0  
   # / &
3 @/ 00 

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &0(,

,   - . / . 


  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

   ?$ 


+  0 $5
3     2    , :  L   
 .
3        ,     .
>       /    5
3     / 7 # 
3   0    +#   7 # 
0 $   $   
$   0  

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  )(,

./.  
L   5 *((
D  *
' %3
<  + , . *(( *(( *((
0   , . 4( 4( 4(
+#   , . 4( 4( 4(
#  , . *(( *(( *((
- :  #   0 $ , 7 *(6. V0 7 *((&(*( 7 * (((
 0    P0 7 * (((&*(( 7 *(
 
 

  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*



D  *
' %3
+#   *(( **( '(
<  +
4( *((
0  
*( '(

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  &(,

. / . / 



  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*
+
 

             

)
#

$
  !

D 
<  
0  
  
 0   
20 
 
    /

!" #$%

*
*((
4(


4(
*((
3*4(
(

' %3
*4( '((
)(
F(


)(
F(
*((
(
3*)( 3F(
4( '((

&'( '( ))* +  (,


 
 0 1 ./.2  
 
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

    / ( 4( '((
#  ( 4( '((
B:  ( ( (
- :  #   ?$ / 0K 5
,  
             /
  #         .
V =

<  7     #   ?$   0K 


<  7 * )91  * ((( 7 )91

+
 

             

)
#

$
  !

50
0
1
200
+
= 1.694
+
2
2
1.10 (1.10)
(1.10) (0.10

!" #$%

&'( '( ))* +  '(,

' 

 


  
  
  
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

    / ( 4( '((
#  *(( *4( '((
B:  *(( *(( (
     


,      /   # .


50
0
1
200
+
= 1.694
V =
+
1.10 (1.10)2
(1.10)2 (0.10

+
 

             

)
#

$
  !

! 

 "    #$

!" #$%

&'( '( ))* +  -(,

+  
   

 !
  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

!   0     #  /


0    /
     > $   
 :     #  
          
>      0  $   #     

/       ,    $ 


 .   /
   , K  .
D  (
*
'
Vt * )91 * E)1 ' (((
C     * )91 * F)1 * 9((
< /   
*(( *((

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  .(,

  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

D 
(
*
'
%
> #
*((
*4(
'((
<
  
*(( *(4)F ***'%
#& 
*
*1' *F9E*
 0    *)91 *F)1 *F9E
> 0 0     
  
$ #   :  #  
   
$  
      5
  

<
       7 *((
P1 7 * F)1&*(( 7 *F)1
> 
        
  
$ #  
: 
$  
    5
   <
   /      7 *(( & *FF1 7 4)F
B      $  '  5
<
       7 *(4)F
 0    P2 7 * 9((&*(4)F 7 *F9E
<
   /     7 *((&*F9E 7 44)

+
 

             

)
#

$
  !

!" #$%

&'( '( ))* +  *(,

.  ./.   


  

  

 



 
 
  
 

  
  

  !
  
 

   
  

 
 
"   
#
$   $

#
   %
& 


 
 

 &
'


.
()&'
   ()&*

   ?$ 


      5 P0 = (div1 + P1 )/(1 + r)
- :  #   0 $ 7 #     

V0 = n0 P0 = (n0 div1 + n0 P1 )/(1 + r)

n0 div1 7  #  DIV1 0 


$  0 $  $  *
n0 P1 7        

< /    
  ,

:.  $  *
V1 = n1 P1 = n0 P1 + (n1 n0 )P1

B        / , 
    .5

F CF1 = DIV1 (n1 n0 )P1 DIV1 + n0 P1 = F CF1 + V1

 5

+
 

             

)
#

$
  !

V0 = (F CF1 + V1 )/(1 + r)

!" #$%

&'( '( ))* +  ,(,

You might also like