万科股票价值评估.xls

WKA Growth rate 32% 10 - year treasurary yield % tax rate % NOPM % Growth rate 32%~15% 10 - year treasurary yield % tax rate % NOPM % Growth rate 32%~15% 10 - year treasuray yield % tax rate % NOPM % Growth rate 15% 10 - year treasuray yield % tax rate % NOPM % Growth rate 15% 10 - year treasuray yield % tax rate % NOPM % Growth rate 10 - year treasuray yield tax rate NOPM 万科 pany Ticker WKA Intrinsic Stock Value Excess Return Period(years) Depreciation Rate(% of Rev.) % Rev.(mil.) 40, Investment Rate(% of Rev.) % Growth Rate(%) % Working Capital(% of Rev.) % Net Operating Profit Margin(%) Short - Term Assets(mil.) 113, Tax Rate(%) Short - Term Liabilities(mil.) 64, Stock Price Equity Risk Permium(%) % Shares Outstanding(mil.) 10, Beta 10 - year Treasury Yield(%) % Value of Debt out(mil.) 14, Bond Spread to Treasury(%) Value of Pref. Stock Out(mil.) Perferred Stock Yield(%) Company (%) % Cost mon Equity 10 - year Treasury Bond Yield(%) % Company Specific Beta Equity Risk Premium(%) % Cost mon Equity % Market Capitalization and After Tax Weighted Average Cost of Capital Current Yield After Tax Yield Market Value Long - Term Debt % % 14, Perferred St