HOME Ä¿¹Â´ÏƼ ÀÚÀ¯°Ô½ÃÆÇ
ÀÛ¼ºÀÚ | À̽°ü | ÀÛ¼ºÀÏ | 2022-12-20 |
---|---|---|---|
Á¦¸ñ | »ê¾÷Ä«¿î½½·¯ÀÇ ¿ªÇÒ°ú ±â´ë (1114) : ±â°¡Æò»ç¿¬ | Á¶È¸¼ö | 665 |
÷ºÎÆÄÀÏ | |||
À̽°ü °æ¿µÁöµµ»çÀÇ ½º¸¶Æ®°æ¿µ ±â¼úÄÁ¼³ÆÃ(1124) : ±â°¡Æò»ç¿¬ ±â¼ú°¡Ä¡Æò°¡ »ç·Ê¿¬½À (Case) 2022³â 1¿ù1ÀÏ¿¡ ¼³¸³µÈ º¥Ã³±â¾÷ A»ç¸¦ ´ë»óÀ¸·Î 5ÁÖ¿¡ °ÉÄ£ »ê¾÷ºÐ¼®°ú ±â¾÷½Ç»ç µî Á¤¹ÐºÐ¼®À» ÇØ º» °á°ú ´ë»ó±â¼úÀÇ »ç¾÷È¿¡ µû¸¥ ´çÇرâ¾÷ÀÇ ÇâÈÄ Çö±ÝÈ帧Àº ´ÙÀ½°ú °°Àº ¹æ½ÄÀ» ÅëÇØ ¹ß»ýÇÒ °ÍÀ̶ó°í ¿¹ÃøµÊ. Æò°¡½ÃÁ¡Àº 1Â÷³âµµ 1¿ù 1ÀÏÀ» ±âÁØÀ¸·Î ÇÔ 1.±â¼ú¼ö¸í °ü·Ã ±â¼ú ƯÇãºÐ¼®°ú °æÀïȯ°æ µîÀ¹ ºÐ¼®À» ÅëÇØ 5³âÀ¸·Î °áÁ¤ 2.¸ÅÃâ¾× ÃßÁ¤ »ê¾÷ºÐ¼®°ú ÀÚ·á°ËÅä °úÇÐÀû ÃßÁ¤ 1Â÷³âµµ 20¾ï ÃѸÅÃâ½ÇÇö 2Â÷³âµµ 100% 3Â÷³âµµ 50% 4Â÷³âµµ 0% 5Â÷³âµµ 50%¾¿ Àü³â´ëºñ ¸ÅÃ⼺Àå °¢°¢ ¿¹»ó 3.¸ÅÃâ¿ø°¡ ±âÁ¸¼³ºñÅõÀÚ °í·Á ¸ÅÃâ¾× ´ëºñ 50%¹ß»ý ¿¹Ãø ¸ÅÃâ¿ø°¡¿¡´Â ÃßÁ¤±â°£ Áß ¸Å³â 1¾ï ¾¿ ±Õµî ¹ß»ýÇÏ´Â °¨°¡»ó°¢ºñ°¡ Æ÷ÇÔ 4.ÀÚº»=ÀÚ±â+ŸÀÎ Æò°¡ÀÏ ÇöÀç ÀÚ±âÀÚº» 30¾ï ŸÀÎÀÚº» 20¾ï(Àå±âÂ÷ÀÔ±Ý) 5.¹ýÀμ¼ µî 20%(¹ýÀμ¼+Áֹμ¼) 6.±âÁ¸¼³ºñÀÇ È°¿ë°ú ÇÔ²² Ãß°¡»ý»ê¼³ºñ ÅõÀÚ(ÀÚº»ÀûÁöÃâ) 1Â÷³âµµ ¸» 4¾ï ¼³ºñÅõÀÚ 3Â÷³âµµ ¸» ¼³ºñÁõ¼³À» À§ÇØ 2¾ï Ãß°¡ÅõÀÚÁöÃâ ÀÌ °íÁ¤ÀÚ»ê ÅõÀںп¡ ´ëÇÑ °¨°¡»ó°¢Àº Â÷±â³âµµ ¸»ºÎÅÍ 5³â°£ Á¤¾×À¸·Î ÀÌ·ç¾îÁö¸ç ÀÌ´Â ±âÁ¸ ¸ÅÃâ¿ø°¡¿Í´Â º°µµ·Î Ãß°¡¹Ý¿µÇÔ »ç¾÷±â°£Áß ¹Ì»ó°¢ºÐÀº ÀÜÁ¸°¡Ä¡·Î ȸ¼öµÊ 7.¿îÀüÀÚº» ¸ÅÃá¾×ÀÇ 5%¼Ò¿ä »ç¾÷±â°£ ¸»¿¡ ȸ¼ö 8.¸Å³â Çö±ÝÈ帧(Free Cash Flow:FCF) ¼¼ÈÄ¿µ¾÷ÀÌÀÍ +°¨°¡»ó°¢ºñ -ÀÚº»ÁöÃâ -¿îÀüÀÚº»Áõ°¡ 9.ŸÀÎÀÚº»ºñ¿ë Àå±âÂ÷ÀԱݿ¡ ´ëÇÑ Áö±Þ±Ý¸®ÀÎ 8%¸¦ ¹Ý¿µÇÏ°í ÀÚ±âÀÚº»ºñ¿ëÀº ¼÷°í ¹× ºÐ¼® ³¡¿¡ ÆÇ´ÜÇÑ À§ÇèÁ¶Á¤ÇÒÀÎÀ²ÀÎ 20%·Î °áÁ¤ÇÔ ÇöÀç°¡Ä¡ »êÃâÀ§ÇÑ ÇÒÀÎÀ²Àº ÀÌµé ºñ¿ë °í·ÁÇÑ °¡ÁßÆò±ÕÀÚº»ºñ¿ë(WACC)À» Àû¿ë WACC=Ke¡¿E/V+Kd¡¿D/V 0.2¡¿30/50+0.08(1-0.2)¡¿20/50 (±â¼ú°¡Ä¡ÃßÁ¤) (1)°¢Á¾ À繫Á¤º¸ÀÇ ÃßÁ¤ ¡à¼ÕÀÍ°è»ê¼ÀÇ ÃßÁ¤(´ÜÀ§:¹é¸¸¿ø) ¸ÅÃâ¾× 2.000 ¸ÅÃâ¿ø°¡ 50% 1,000 ¸ÅÃâ¿ø°¡(1) 900 ¸ÅÃâ¿ø°¡(2) 100 ¸ÅÃâÃÑÀÌÀÍ 1,000 ÆǸŰü¸®ºñ 700 °íÁ¤°æºñ 300 º¯µ¿¼º°æºñ 20% 400 ¼¼Àü¿µ¾÷ÀÌÀÍ(EBIT) 300 ¹ýÀμ¼ µî 20% 60 ¼¼ÈÄ¿µ¾÷ÀÌÀÍ 240 [¿¬µµº°°¨°¡»ó°¢ºñ] Y1 Y2 Y3 Y4 Y5 ±âÁ¸¼³ºñ ¸ÅÃâ¾× 50% 100 100 100 100 100 ÆǸŰü¸®ºñ 20 20 20 20 20 ±â°èÀåÄ¡ 1 80 80 80 80 80 ±â°èÀåÄ¡ 2 40 40(120 120 200 200 240 240 FCF (140) 656 836 1,044 1,724 [»ç¾÷°¡Ä¡¿Í ±â¼ú°¡Ä¡] Y1 Y2 Y3 Y4 Y5 FCF (140) 656 836 1,044 1,724 PV(FCF) ¡àFCF¿Í ±â¼ú°¡Ä¡ »êÃâ ¿¬µµº° FCF(´ÜÀ§:¹é¸¸¿ø) Y1 Y2 Y3 Y4 Y5 ¼¼ÈÄ ¿µ¾÷ÀÌÀÍ 240 656 1,136 1,104 384 °¨°¡»ó°¢ºñ 120 200 200 240 240 °íÁ¤ÀÚ»êÅõÀÚ(ÀÚº»ÁöÃâ) 400 200 ¿îÀüÀÚº»Áõ°¡ 5% 100 200 300 300 150 ÀÜÁ¸°¡Ä¡È¸¼ö 200 (¿îÀüÀÚº» ȸ¼öºÐ Æ÷ÇÔ) FCF PV(FCF) *WACC »ç¾÷°¡Ä¡ ±â¼ú°¡Ä¡ À̽°ü °æ¿µÁöµµ»ç(Certified Management Consultant) °æ¿µÇÐ¹Ú»ç »ê¾÷Ä«¿î½½·¯ 1±Þ °æ¿µÁø´Ü»ç ±â¼úÆò°¡»ç ±â¼ú°æ¿µ»ç â¾÷Áöµµ»ç â¾÷º¸À°Àü¹®¸Å´ÏÀú Ä¿¸®¾îÄÁ¼³ÅÏÆ® °ø°ø±â°ü¸éÁ¢°ü Á¤±³»ç National Director of IG-WGCA Unlimited Energy WHQ University of Hawaii ICBP and KAIST Leadership Program Completed Author Economic Development and Integration in Northeast Asia IT Convergence Strategy ESG MANAGEMENT Entrepreneurship Startups and Jobs Creation Spirits Gets on Metaverse Njobler Era Pathfinders Reflecting on years After 10s Recruiting Strategy for Public-Run Agencies B2B2C Platforms and Policymaking Funding etc |