Оценка. Доходный подход

  • Published on
    16-Jun-2015

  • View
    391

  • Download
    0

Embed Size (px)

DESCRIPTION

( DCF).

Transcript

  • 1. DCF

2. : : ( ) . 3. . $100 $100 : ( ) (, ) . , $100 N . . , . 4. . . -+ . +-. +-+/-+. , , . . 5. 1. . - , ( . , ). , , . 2. . 3. , . , . 4. , . 6. : + , , (, , ). 7. PPI ( BMI) , CPI ( BMI) , Brent ( World Bank) , 40% CPI, 60% PPI ( OECD-FAO) - OECD-FAO Agricultural Outlook , Morgan Stanley, Macquarie Research, World bank , CPI 8. 9. : . (2-4%). (5-6%). , Duff & Phelps ( 6-10% ). - ( 1,00 , 1,00 ) . . . . 10. 11. 5 , . , . 12. DCF EV FCF WACC ( .) TV Sales COGS SG&A CAPEX D&A NOPAT EBITDA , 13. (TV) 14. EV 1 2 3 4 51000 800 200 50 150 3 147 24 123 3 4 2 1201050 840 210 53 158 3 155 25 130 3 4 2 1271103 882 221 55 165 3 162 26 136 3 4 2 1331158 926 232 58 174 3 171 27 143 3 4 2 1401216 972 243 61 182 3 179 29 151 3 4 2 1481 24% 0,812 24% 0,653 24% 0,524 24% 0,425 24% 0,34Disc. FCF9782705950Sum of DCF TV Disc. TV359 615 210Sales COGS Gross profit SG&A EBITDA D&A EBIT Taxes NOPAT D&A CAPEX Change in WC FCF Disc. period Disc. rate Disc. coeff.EV569