±Û¾´ÀÌ
|
ÇÑ¿ï |
ÀÛ¼ºÀÏ
|
2015-03-21 15:40:55 |
Á¦ ¸ñ
|
»óÀå½Ã ÁÖ°¡ Æò°¡ - DCFÆò°¡¹ý¿¡ ÀÇÇÑ ¿¡ÀÌÄ¡¿£¿¡½ºÇÏÀÌÅØ ÁÖ°¡ |
±Û¹øÈ£
|
79 |
|
|
¿ö·» ¹öÇÍÀÌ Áñ°Ü »ç¿ëÇÏ´Â DCF(Discounted Cash Flow, Çö±ÝÈ帧ÇÒÀÎ) Æò°¡¹ý¿¡ ÀÇÇÑ ¿¡ÀÌÄ¡¿£¿¡½ºÇÏÀÌÅØ Æò°¡
| | | | | | (´ÜÀ§:¿ø) | ¡¡ | 2013³â | 2014³â | 2015³â | 2016³â | 2017³â | ÀÌÈÄ(CV) | Çö±ÝÈ帧(ÃßÁ¤) | 12,842,948,549 | 12,414,142,344 | 18,424,142,344 | 19,134,142,344 | 19,535,142,344 | 183,001,150,944 | Â÷¼ö | 1 | 2 | 3 | 4 | 5 | 6 | ÇÒÀÎÀ² | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | Çö°¡°è¼ö | 92% | 92% | 92% | 92% | 92% | 92% | ÇöÀç°¡Ä¡ | 11,782,521,605 | 11,389,121,417 | 16,902,882,884 | 17,554,259,031 | 17,922,148,939 | 167,890,964,169 | ÀÚ»êÀÇ °¡Ä¡(5³â) | 75,550,933,876 | | | | | | ÀÚ»êÀÇ °¡Ä¡(¿µ±¸) | 243,441,898,045 | | | | | | | | | | | | | | | | | | | | * 5³â°£ Cash FlowÀº ÃßÁ¤Ä¡ÀÓ(2015³âÄ¡´Â ȸ»ç¸ÅÃâ°èȹ¿¡ ±Ù°Å, ÀÌÈÄ º¸¼öÀûÀ¸·Î 10¾ïÀÇ ¸ÅÃâ½ÅÀå ¿¹»ó) | | | | | | * ÇÒÀÎÀ²Àº 9 %(ÅõÀÚÀÚ°¡ ¹Ù¶ó´Â ±ÝÀ¶±â°ü¿¡ ¿¹Ä¡ÇÏÁö ¾Ê°í ±â´ëÇϴ ȸ»çÀÇ ¼öÀÍ·ü - Åë»ó 9.5%)* ¼ºÀå·üÀº Á¦·Î(0)·Î °¡Á¤ÇÏ¿´À½* DCFÆò°¡¿¡ ÀÇÇÑ ÁÖ°¡ = ÀÚ»êÀÇ °¡Ä¡(¿µ±¸) / Áֽļö | | | | | Áֽļö | 7,424,729 | ÁÖ | | | | | ÁÖ´ç °¡Ä¡ | 32787.98432 | ¿ø | | | | |
|
|
|
|