Professional Documents
Culture Documents
DIVIDEND\ 60%
SALES 10000
INCREASE 50%
ASSETS 10000
SP LIABILITIES 1500
CURRENT LIABILITIES 3500
AFN 3590
ა) 16479.14
წლიური
ბ) PMT 1 390 4680
PMT 2 $1,212.56 $4,850.25 0.5
SALE 912500
NI 36500
DEBT 1920000
EQUITY 1080000
ROE 3.38% 1
6 2
1 2
PMT 13.333333 50
NPER 30 10
YTM 4.45% 4%
EFFECT 4.53% 4.53%
PRICE $1,158.64 1
YEAR MARKET STOCK J
1 10% 15%
2 12% 19%
3 -5% -5%
4 0% 3%
KRF 4%
KM 8%
BETA 1.35705209656925
EVA=EQUITY(ROE-COST OF EQUITY)
COST OF EQUITY=ROE-EVA/EQUITY
PROPORTION COST
DEBT 1 500000 0.36 8.40%
DEBT 2 60,000 0.04 12.60%
EQUITY 250000 0.18 18.56%
NEW STOCK 590,000 0.42 19.166666666666700%
INCORECT CORRECT
0 -81000 4800 0 -82000 ($1,248.96)
1 23644.3453 21111.0226 1 $23,644
2 23644.3453 18849.1273 2 $23,644
3 23644.3453 16829.5779 3 $23,644
4 23644.3453 15026.4089 4 $23,644
5 24644.3453 13983.8633 5 $26,644 პლიუს 1000 მარტო
1
CORRECT NPV ($1,248.96)
სულ ქულა
7.5
94