1. Освобождаем beta сопоставимых компаний от их финансового рычага и ставки налогообложения:
,
где βи – beta универсальная (beta при нулевом значении заемного капитала и нулевой ставке налогообложения);
βа – beta компаний-аналогов;
Dа/Еа – соотношение заемного и собственного капитала компаний-аналогов;
taxа – ставка налогообложения компаний-аналогов.
2. Конвертируем универсальную beta в beta оцениваемой компании Х:
,
где βх – beta компании Х;
βи – beta универсальная;
Dх/Ех – соотношение заемного и собственного капитала компании Х;
taxх – ставка налогообложения компании Х.
Пример:
Компания занимается рекламной деятельностью, имеет долю собственного капитала = 60% и ставку налога на прибыль 20%.
Бета универсальная = 1,18 / (1+0,3361/0,6639*(1-0,0413)) = 1,18 / 1,4853 = 0,7945
Бета компании = 0,7945 * (1+(0,4/0,6*0,8)) = 0,7945 * 1,53 = 1,2156
Риск при доле ЗК = 33,61% составляет 0,7945
Риск при доле ЗК = 40% составляет 1,2156
Ставка = ((1 + 0,0249 + 0,0575 * 1,2156) * 1,169/1,000) – 1 = (1,0948 * 1,169) – 1 = 0,2798 = 27,98 %
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.htm
|
|
Отраслевые коэффициенты (ate of Analysis: Data used is as of January 2015)
Industry Name | Промышленность Имя | Количество фирм | Бета | Стоимость капитала | Е / (D + E) | Стоимость долга | Ставка налога | D / (D + E) |
Advertising | Реклама | 1.18 | 8.96% | 66.39% | 3.67% | 4.13% | 33.61% | |
Aerospace/Defense | Аэрокосмическая / обороны | 1.16 | 8.84% | 84.07% | 3.67% | 14.87% | 15.93% | |
Air Transport | Воздушный Транспорт | 0,98 | 7.80% | 55.09% | 3.67% | 18.71% | 44.91% | |
Apparel | Одежда | 0.99 | 7,88% | 82.83% | 3.67% | 11.16% | 17.17% | |
Auto & Truck | Авто & Truck | 1,09 | 8.47% | 48.56% | 3.17% | 4.45% | 51.44% | |
Auto Parts | Автозапчасти | 1,35 | 9.92% | 77.73% | 3.67% | 11.05% | 22.27% | |
Bank (Money Center) | Банк (Money Center) | 0,81 | 6,81% | 31.38% | 3.17% | 26.43% | 68.62% | |
Banks (Regional) | Банки (региональных) | 0,53 | 5.20% | 56.28% | 3.17% | 20.66% | 43.72% | |
Beverage (Alcoholic) | Напитки (алкогольные) | 1,06 | 8.24% | 82.05% | 3.67% | 8.54% | 17.95% | |
Beverage (Soft) | Напитки (Soft) | 1.14 | 8.71% | 81.27% | 3.67% | 5.55% | 18.73% | |
Broadcasting | Вещание | 1.30 | 9.62% | 58.46% | 3.67% | 18.34% | 41.54% | |
Brokerage & Investment Banking | Брокерские и инвестиционно-банковских услуг | 1.16 | 8.84% | 24.78% | 3.17% | 13.99% | 75.22% | |
Building Materials | Строительные Материалы | 1.12 | 8.59% | 75.62% | 3.17% | 17.45% | 24.38% | |
Business & Consumer Services | Бизнес и потребительских услуг | 1.19 | 9.03% | 76.68% | 3.67% | 13.30% | 23.32% | |
Cable TV | Кабельное телевидение | 0,91 | 7,42% | 69.06% | 3.67% | 21.18% | 30.94% | |
Chemical (Basic) | Химическая (Basic) | 0,94 | 7,55% | 71.27% | 3.67% | 10.88% | 28.73% | |
Chemical (Diversified) | Химическая (Разные) | 1.17 | 8.91% | 75.08% | 3.17% | 22.47% | 24.92% | |
Chemical (Specialty) | Химическая (специальности) | 1.03 | 8,07% | 82.40% | 3.67% | 11.16% | 17.60% | |
Coal & Related Energy | Уголь и связанной с ними энергии | 1,64 | 11.61% | 47.53% | 4.17% | 0.99% | 52.47% | |
Computer Services | Компьютерные услуги | 1.16 | 8.84% | 78.39% | 3.67% | 10.48% | 21.61% | |
Computers/Peripherals | Компьютеры / Периферия | 1.21 | 9.13% | 91.35% | 4.17% | 7,35% | 8.65% | |
Construction Supplies | Стройматериалы | 1.60 | 11.37% | 68.78% | 3.17% | 16.28% | 31.22% | |
Diversified | Многоотраслевой | 1.00 | 7,91% | 62.16% | 3.17% | 13.96% | 37.84% | |
Drugs (Biotechnology) | Наркотики (Биотехнология) | 1.10 | 8.52% | 92.18% | 5,17% | 1,48% | 7,82% | |
Drugs (Pharmaceutical) | Наркотики (Pharmaceutical) | 1.03 | 8,08% | 88.17% | 4.17% | 4,58% | 11.83% | |
Education | Образование | 1.13 | 8.65% | 71.72% | 4.17% | 12.18% | 28.28% | |
Electrical Equipment | Электрооборудование | 1.24 | 9.29% | 85.57% | 4.17% | 5.99% | 14.43% | |
Electronics (Consumer & Office) | Электроника (Consumer & Office) | 1,37 | 10.06% | 95.76% | 3.67% | 4.50% | 4.24% | |
Electronics (General) | Электроника (General) | 1.03 | 8,08% | 87.19% | 4.17% | 8.64% | 12.81% | |
Engineering/Construction | Проектирование / строительство | 1.31 | 9.69% | 78.55% | 3.17% | 14.18% | 21.45% | |
Entertainment | Развлечения | 1.21 | 9,10% | 78.42% | 3.67% | 4.11% | 21.58% | |
Environmental & Waste Services | Экологические и отходов Услуги | 1,28 | 9.56% | 71.14% | 4.17% | 6.31% | 28.86% | |
Farming/Agriculture | Сельское хозяйство / Сельское хозяйство | 0,84 | 7,02% | 62.32% | 3.17% | 9.36% | 37.68% | |
Financial Svcs. (Non-bank & Insurance) | Финансовые Svcs. (Non-банк и страховая) | 0,67 | 6,01% | 7,65% | 3.17% | 18.49% | 92.35% | |
Food Processing | Пищевая промышленность | 0.99 | 7,88% | 78.61% | 3.17% | 13.70% | 21.39% | |
Food Wholesalers | Оптовики питания | 1.41 | 10.29% | 85.40% | 3.17% | 13.47% | 14.60% | |
Furn/Home Furnishings | Furn / Мебель Главная | 1,09 | 8,44% | 78.98% | 3.67% | 14.48% | 21.02% | |
Green & Renewable Energy | Зеленый и возобновляемых источников энергии | 1,32 | 9.76% | 47.63% | 3.67% | 1,94% | 52.37% | |
Healthcare Products | Товары для здоровья | 0.99 | 7,86% | 86.46% | 3.67% | 6.73% | 13.54% | |
Healthcare Support Services | Вспомогательные услуги здравоохранения | 1,05 | 8,23% | 78.95% | 3.17% | 13.27% | 21.05% | |
Heathcare Information and Technology | Heathcare информации и технологии | 0,95 | 7,63% | 83.51% | 4.17% | 6,35% | 16.49% | |
Homebuilding | Жилищное строительство | 1,29 | 9.57% | 62.20% | 3.67% | 18.11% | 37.80% | |
Hospitals/Healthcare Facilities | Больницы / Здравоохранение Услуги | 0,97 | 7,76% | 56.95% | 3.17% | 10.93% | 43.05% | |
Hotel/Gaming | Отель / Игры | 1.18 | 8.96% | 64.67% | 3.17% | 11.41% | 35.33% | |
Household Products | Производство бытовых товаров | 1.03 | 8,08% | 84.11% | 3.67% | 10.46% | 15.89% | |
Information Services | Информационные Услуги | 1.11 | 8.58% | 88.25% | 3.17% | 17.93% | 11.75% | |
Insurance (General) | Страхование (General) | 1.03 | 8.09% | 69.91% | 3.17% | 19.21% | 30.09% | |
Insurance (Life) | Страхование (Life) | 1,04 | 8.16% | 58.40% | 3.17% | 24.30% | 41.60% | |
Insurance (Prop/Cas.) | Страхование (Опора / Cas). | 0,83 | 6,94% | 75.24% | 3.17% | 22.18% | 24.76% | |
Investments & Asset Management | Инвестиции и Управление активами | 1.10 | 8,48% | 57.45% | 3.17% | 6,84% | 42.55% | |
Machinery | Машины | 1.23 | 9.22% | 83.03% | 3.17% | 15.64% | 16.97% | |
Metals & Mining | Металлы и Добыча | 1,28 | 9.54% | 66.36% | 4.17% | 1,80% | 33.64% | |
Office Equipment & Services | Офисное оборудование и услуги | 1,34 | 9.89% | 65.84% | 3.17% | 18.65% | 34.16% | |
Oil/Gas (Integrated) | Нефть / газ (интегрированный) | 0,81 | 6,81% | 90.04% | 3.17% | 14.56% | 9.96% | |
Oil/Gas (Production and Exploration) | Нефть / газ (разведки и добычи) | 1,27 | 9.45% | 67.49% | 4.17% | 7,04% | 32.51% | |
Oil/Gas Distribution | Нефть / Газораспределение | 0,96 | 7,71% | 67.68% | 3.17% | 4,68% | 32.32% | |
Oilfield Svcs/Equip. | Нефтегазовое Svcs / персонаже. | 1,54 | 11.04% | 78.35% | 4.17% | 10.99% | 21.65% | |
Packaging & Container | Упаковка и контейнер | 0,95 | 7,62% | 67.30% | 3.17% | 18.18% | 32.70% | |
Paper/Forest Products | Бумага / Forest Products | 0,84 | 6,97% | 66.22% | 3.17% | 11.54% | 33.78% | |
Power | Мощность | 0,83 | 6,94% | 56.90% | 3.17% | 20.77% | 43.10% | |
Precious Metals | Драгоценные металлы | 1,29 | 9.61% | 71.02% | 5,17% | 1,33% | 28.98% | |
Publshing & Newspapers | Publshing и прессы | 1,15 | 8.77% | 67.85% | 3.67% | 14.93% | 32.15% | |
REIT | REIT | 0,79 | 6,69% | 53.05% | 3.17% | 1.24% | 46.95% | |
Real Estate (Development) | Недвижимость (разработка) | 1.02 | 8,04% | 68.77% | 3.17% | 7,21% | 31.23% | |
Real Estate (General/Diversified) | Недвижимость (General / Разные) | 1,82 | 12.63% | 78.39% | 3.17% | 9.39% | 21.61% | |
Real Estate (Operations & Services) | Недвижимость (операции и услуги) | 1.30 | 9,66% | 63.56% | 3.67% | 8.63% | 36.44% | |
Recreation | Отдых | 1.21 | 9.14% | 75.97% | 3.67% | 11.25% | 24.03% | |
Reinsurance | Перестрахование | 1,35 | 9.91% | 72.68% | 2,67% | 15.53% | 27.32% | |
Restaurant/Dining | Ресторан / Столовая | 0,89 | 7,30% | 78.20% | 3.17% | 15.14% | 21.80% | |
Retail (Automotive) | Розничная торговля (Automotive) | 1.18 | 8.93% | 66.58% | 3.17% | 18.76% | 33.42% | |
Retail (Building Supply) | Розничная торговля (Строительство Поставка) | 1,44 | 10.46% | 83.71% | 3.67% | 30.64% | 16.29% | |
Retail (Distributors) | Розничная торговля (дистрибьюторы) | 1.12 | 8.58% | 67.57% | 3.67% | 16.84% | 32.43% | |
Retail (General) | Розничная торговля (General) | 1.03 | 8,10% | 76.12% | 3.17% | 21.36% | 23.88% | |
Retail (Grocery and Food) | Розничная торговля (Бакалея и пищевых продуктов) | 1,05 | 8.20% | 64.05% | 3.67% | 22.94% | 35.95% | |
Retail (Online) | Розничная торговля (Интернет) | 1.40 | 10.19% | 93.01% | 4.17% | 9.38% | 6.99% | |
Retail (Special Lines) | Розничная торговля (специальные линии) | 1,07 | 8.35% | 70.70% | 3.67% | 20.44% | 29.30% | |
Rubber& Tires | Резина и Шины | 1.02 | 8,04% | 53.26% | 3.17% | 13.58% | 46.74% | |
Semiconductor | Полупроводник | 1.21 | 9.15% | 90.29% | 3.67% | 10.11% | 9.71% | |
Semiconductor Equip | Semiconductor персонаже | 1.23 | 9.26% | 85.01% | 3.67% | 6,88% | 14.99% | |
Shipbuilding & Marine | Судостроение и морская | 1,36 | 10.00% | 65.10% | 4.17% | 6,75% | 34.90% | |
Shoe | Обувной | 0,84 | 7,01% | 93.16% | 3.17% | 20.15% | 6,84% | |
Software (Entertainment) | Программное обеспечение (Развлечения) | 1.12 | 8.58% | 85.25% | 4.17% | 1,46% | 14.75% | |
Software (Internet) | Программное обеспечение (Интернет) | 1,29 | 9.57% | 94.71% | 4.17% | 5,07% | 5.29% | |
Software (System & Application) | Программное обеспечение (System & Application) | 1.10 | 8.52% | 91.16% | 3.67% | 6,86% | 8.84% | |
Steel | Сталь | 1.31 | 9.72% | 60.96% | 3.67% | 13.99% | 39.04% | |
Telecom (Wireless) | Телеком (Wireless) | 1,15 | 8.78% | 39.31% | 3.67% | 5.76% | 60.69% | |
Telecom. Equipment | Телеком. Оборудование | 1.24 | 9.32% | 89.51% | 3.67% | 8.70% | 10.49% | |
Telecom. Services | Телеком. Услуги | 1,07 | 8,31% | 60.45% | 3.67% | 11.83% | 39.55% | |
Tobacco | Табак | 1,09 | 8.41% | 83.51% | 3.17% | 12.39% | 16.49% | |
Transportation | Транспорт | 0,86 | 7.10% | 82.62% | 3.17% | 20.08% | 17.38% | |
Transportation (Railroads) | Транспорт (Железные дороги) | 1,05 | 8.19% | 83.19% | 3.17% | 21.30% | 16.81% | |
Trucking | Грузоперевозки | 1,32 | 9.78% | 60.00% | 3.17% | 27.38% | 40.00% | |
Unclassified | Незакрытый | 0.10 | 2,77% | 79.20% | # N / | 3.93% | 20.80% | |
Utility (General) | Utility (General) | 0,59 | 5.58% | 62.00% | 2,67% | 30.59% | 38.00% | |
Utility (Water) | Утилита (вода) | 1,09 | 8.41% | 66.59% | 3.17% | 15.10% | 33.41% | |
Total Market | Всего рынка | 1,06 | 8.29% | 60.19% | 3.67% | 10.76% | 39.81% |
|
|
|
|