盈利预测模型

™™™™™\\\\™™™™™™™™™™™™™™™1EPS*P/E=Value2P=D1/(K-G)Kisrequiredrateofreturn=realrate+inflationpremium+riskpremium=riskfreerate+Beta(marketreturn-riskfreerate)GNP™™intrinsicvalue™\\\\™™EXCEL™FCF™™\\\FCF™™\/\\,™™:();™12(1)(2)(3)3(1)(2)//0/////™\0\™\\\™\\\\\\\™♦♦♦♦™™™**********™♦♦♦♦♦™♦♦/♦♦♦SwitchingCost♦♦♦♦/♦♦♦♦♦™♦♦♦♦♦♦♦™\\\\™™\\\\SWOT\™Fortune20010™405™502010™™™™™™™™™™•••••••RobertKaplanTheStrategy-focusedOrganizationStrategyMap•Supply&demand•Fiveforces•Externalconsistency•Costvs.WTPWillingnesstopay•Internalconsistency--Fit•Substitutes,imitation,saturation,slack•Competitivereactions•Gametheoryanddecisiontrees•Rationalvs.Visceral•RelatedandUnrelatedDiversification•TransactioncostsandCorporateResources•Howdofiveforceschange?•Benefitsanddeals•Largerresponsibilities•Fastchangeanduncertainty•Toolsandimaginationmostcritical•Whatisstrategy?•Planorevolutionofanidea?™\\\\™/♦♦♦♦♦♦♦♦♦™♦♦♦♦♦♦™♦♦♦♦♦™™♦♦//♦♦/♦™//)()(1)-//(2)(3)(4)(5)(6)(7)-///(8)(9)//(10)(11)(12)()(1)-)(2)(3)(4)(5)(6)(7)(8)(9)(10)()(1)(2)(3)(4)(//)(5)(6)(7)(8)(9)()(1)(2)-(3)(4)(5)(6)()(1)-(2)(3)(4)(5)-(6)(7)-(8)(9)(10)()(1)(2)(3)(4)-()(1)(2)(3)SalesGrowth,EBITDAGrowth,AttributableEarningsGrowth,EPSGrowthEBITDAMargin,TaxCharge,DividendPayoutRatio,NetROE,ROADebt/Equity,DebtorsDays;CreditorsDaysStockDays™™R&DA/RA/P-%%%%EBITDA(2)%(4)%(3)%(1)%%%(6)%(3)(4)(4)(2),Assumptions:(5)%(4)%%%-%(2)(1)(5)/(6)/(4)--12™\\\™\\™P/LFinancingActivities™BSCashLoansEquityReservesFinancingActivities™BSInvestmentsFixedAssetsIntangibleAssetsInvestingActivities-Sensitivityanalysis-Scenarioanalysis™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™™10.2.9.11.8.7.6.5.4.3.1.23.24.22.21.20.19.18.17.16.15.14.13.12.28.27.26.25.12.13.14.15.16.11.10.9.8.7.6.5.4.3.2.1.26.24.23.22.21.20.19.18.17.