Brawny Northern Big N Thirsty Corone Marcal Bornty Scott *ldeal* Gala Hi-Dri Viva
SP = 100%
=
50,000 + 12,000 + 150,000 [4.20-1 + 0.44 + 0.55 + 0.25 ] = 108,163 BE + = 212,000 + 30,000 = 123,469 4.2-2.24
212,000 = 7 30,000
1. = 115,000 = 1.32 87,000 + ( ) = 142,000 = 3.155 5,000 = + 10,000 = 7% 142,000 ( ) = 5,200,000 = 36.6( ) 142,000
= 3,900,000 = 39( / ) 100,000 = / 365 100,000 3,900,000 / 365 = 9.36 (ROS) = 30,000 = 0.6667 = 67% 45,000
(ROE) = 30,000 5,200,000 = 0.005769 = 0.58%
1 2 3 4
C B A A A A B B B C C C n n
+$51 +$51 +$61 -$102
51+51+61 +$163 -$102 -$102 +$163
(13-1) Z = = 1.09( 11
= + Beta
=
D = (k - g)
1.2 0.168 0.12) = 25 /
46,364 + 42,149 + 45,830 = 1.317 102000
= K d(1- t) + Ke K = R + (K - R ) Beta e f m f (Km - R f ) = BETA 1 BETA u = [1+ (1- ) ] BETA 1 = BETA u [1+ (1- ) ]
= =
= - K = R + (K - R )Beta e f m f 14.3% = 8% + (7.4%) 0.85 WACC = K (1- t) d + Ke 13% = 10%(1-0.30) 10,000 +14.3% 45,000 55,000 55,000
4 = WACC- 510,000 = 73,000 14.3% - 0%
1 2 3 4 5 6 7 8 9 10
= A A / MS = 45 1 50 = 90% 45 A / MS = = 0. 45 2 50
Q* = (2 R O) C 2 = 2000 14 = 335 05.
% = % % = %
G G G G G G G Y G G Y R G Y R R Y R R R R R R R