债券市场价值(万元) |
债券利息率% |
股票的β系数 |
无风险收益率 |
平均风险股票的必要收益率 |
权益资金成本 |
400 | 8% | 1.3 | 6% | 16% | A |
600 | 10% | 1.42 | 6% | B | 20.2% |
800 | 12% | 1.5 | C | 16% | 21% |
1000 | 14% | 2.0 | 6% | 16% | D |
债券市场价值(万元) |
股票市场价值(万元) |
公司市场总价值 |
债券资金比重 |
股票资金比重 |
债券资金成本 |
权益资金成本 |
加权平均资金成本 |
400 | E | F | 16.65% | 83.35% | G | H | I |
600 | 1797.09 | 2391.09 | 25.09% | 74.91% | 6.7% | 20.2% | 16.81% |
800 | 1608 | 2408 | 33.22% | 66.78% | 8.04% | 21% | 16.69% |
1000 | J | K | L | M | N | O | P |