Page 420 - V1.Osung Book_Eng

G E N O M E Efforts/Results/Evaluation/Value/Sales/Registration/Transfer

Increase your valuation of assets.

Visible valuation is shown in numbers and indivisible one is
2. Enterprise Value Evaluator
shown in the reputation.
1) Discounted cash flow (DCF)
구 분 2018 2019 2020 2021 2022
(1)영업가치
영업현금흐름(FCF)
WACC
Discount factor

예측기간이후의 가치(CV)
- Perpetuity(FCF/WACC-g) g : 0%
- EBITDA Multiple Multiple : 5
- NOPLAT/WACC

NPV of FCF

NPV of CV

영업현금흐름현가의 합
CV 현가
영업가치

(2)비사업가치

(3)기업가치
타인자본가치
자기자본가치
주식수㈜
주당 자기자본가치(원)

Live like the iron hand in the velvet glove.