소개글
[경영학] DCF 가치 평가 모델에 대한 자료입니다.
목차
‘Financial Statement Analysis and Valuation’ Term Project – CASE : DCF valuation model
(a) Determine the FCF for the fiscal years 2010, 2011, 2012.
(b) Determine the enterprise value, the equity value, and the share price at the beg. of 2010.
(c) Determine the approximate FCFs using the income statement.
본문내용
(KRW) Marginal
tax rate 2012 2011 2010
(C)
Net cash provided by operating activities (영업활동으로 인한 현금흐름) : reported CFO 59,663,007,738 11,046,921,345 21,494,889,252
Interest income (이자수취) 3,653,069,377 1,278,157,371 1,235,786,110
Interest paid (이자지급) (7,486,364,358) (3,833,294,981) (7,527,503,668) (6,249,346,297) (2,825,106,715) (1,589,320,605)
After-tax net Interest (세후 순 이자지급) 0.242 (927,657,385) (1,512,341,804) (683,675,825)
Cash Flow from Operation (C) 60,590,665,123 12,559,263,149 22,178,565,077