case 11.xlsx - Bảng 1 Năm 1995 1996 1997 Doanh thu(S...

This preview shows page 1 - 3 out of 3 pages.

B ng 1 Năm Doanh thu (S) Lãi ròng (NI) EPS 1995 3,000 150 1.50 1996 3,200 160 1.60 1997 4,000 200 2.00 1998 4,400 220 2.20 1999 4,800 240 2.40 2000 5,000 250 2.50 2001 5,200 260 2.60 2002 5,100 255 2.55 2003 4,900 245 2.45 2004 4,700 235 2.35 5.11% 5.11% 5.11% T su t l i nhu n yêu c u 15% Các mô hình Mô hình tăng tr ng không đ i ưở Mô hình không tăng tr ng ưở Mô hình tăng tr ng không liên t c ưở Năm G1 (quá kh ) 0.051 1 n1 (năm) 2 2 G2 (assumed) 0.08 3 n2 (năm) 3 4 G3 (trung bình ngành) 0.1 5 n3 (năm) mãi mãi 5 T l tăng tr ng lũy k hàng năm ỉ ệ ưở ế (CAGR)
Image of page 1

Subscribe to view the full document.

B ng 2 DPS T l tăng tr ng hàng năm ỉ ệ ưở 0.6 Beta 1.1 0.64 0.0666666667 T-BOND 30 năm 5.10% 0.8 0.25 9% 0.88 0.1 0.1 0.96 0.0909090909 1 0.0416666667 1.04 0.04
Image of page 2
Image of page 3
You've reached the end of this preview.
  • Spring '14

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern