14.01.2015 Views

Real optioner og investering under usikkerhed

Real optioner og investering under usikkerhed

Real optioner og investering under usikkerhed

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

114<br />

8.3 Bilag 3 Budgettet til case 1<br />

Budget EBIT afskrivninger EBITDA skat Unlevered Cash Flow<br />

1991 85.306 3.012 88.318 42.653 45.665<br />

1992 95.230 3.027 98.257 47.615 50.642<br />

1993 96.915 3.035 99.950 48.458 51.493<br />

1994 101.560 3.078 104.638 50.780 53.858<br />

1995 106.902 2.962 109.864 53.451 56.413<br />

1996 96.902 3.000 99.902 48.451 51.451<br />

1997 111.095 3.000 114.095 55.548 58.548<br />

NPV 184.951<br />

diskonteringsfaktor 0,20 Risikopræmie 0,08

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!