Konstruktion av en databas till stöd för kassaflödesvärdering: Construction of a database to support information management for discounted cash flow valuation of corporations









.216758.7,21$9(1

'$7$%$67,//67g')g5

.$66$)/g'(69b5'(5,1*





' $ 1 , ( /  $ / * 2 7 6 6 2 1                 







6DPPDQIDWWQLQJ

1lUHQNDVVDIO|GHVYlUGHULQJJHQRPI|UVSURJQRVWLVHUDVI|UHWDJHWVYlUGH JHQRP DWW VXPPHUD IUDPWLGD NDVVDIO|GHQ RFK GLVNRQWHUD GHP PHG I|UHWDJHWVNDSLWDONRVWQDG3nJUXQGDYDWWSURJQRVWLVHUDGHNDVVDIO|GHQlU XSSVNDWWQLQJDULQI|UIUDPWLGHQNDUDNWlULVHUDVHQYlUGHULQJDOOWLGDYK|J RVlNHUKHW7LOOXQGHUODJI|USURJQRVHUQDDQYlQGVHQRPIDWWDQGHPlQJG LQIRUPDWLRQ )|U DWW HWW WLOOI|UOLWOLJW YlUGH VND NXQQD EHUlNQDV lU GHW YLNWLJWDWWUHOHYDQWRFKSnOLWOLJLQIRUPDWLRQVDPODVLQRFKKDQWHUDVSnHWW HIIHNWLYW VlWW , GDJVOlJHW lU GHW SUREOHPDWLVNW DWW KDQWHUD RPIDWWDQGH PlQJGHULQIRUPDWLRQRFKHWWWLOOUlFNOLJWGDWRUVW|GVDNQDV6\IWHWPHGGHQ KlU XSSVDWVHQ lU DWW NRQVWUXHUD HWW I|UVODJ WLOO HQ GDWDEDV WLOO VW|G I|U LQIRUPDWLRQVKDQWHULQJYLGNDVVDIO|GHVYlUGHULQJ



8SSVDWVHQ lU VNULYHQ XWLIUnQ HQ NYDOLWDWLY PHWRG (Q RPIDWWDQGH UHIHUHQVUDPSUHVHQWHUDVWLOOV\IWHDWWJHOlVDUHQP|MOLJKDWDWWEHNDQWDVLJ PHG EnGH NDVVDIO|GHVYlUGHULQJDU RFK GDWDEDVHU 9LGDUH DQYlQGV HWW IDOOI|UHWDJ I|U DWW H[HPSOLILHUD KXU HQ NDVVDIO|GHVYlUGHULQJ JnU WLOO YDG GHQNlQQHWHFNQDURFKYLONDLQIRUPDWLRQVKDQWHULQJVEHKRYVRPI|UHOLJJHU 

8SSVDWVHQV UHVXOWDW EHVWnU DY HQNRQFHSWXHOO VDPW HQ ORJLVN RFK I\VLVN GDWDEDVPRGHOO XWYHFNODG L 0LFURVRIW $FFHVV 'HQ ORJLVND RFK I\VLVND GDWDEDVPRGHOOHQ EHVWnU DY  WDEHOOHU GlU UHODWLRQHUQD VDPPDQNRSSODU ROLND IDNWRUHU VRP SnYHUNDU I|UHWDJHWV NDVVDIO|GH 0|MOLJKHWHU VRP GDWDEDVHQ JHU XSSKRY WLOO lU EODQG DQQDW HQ I|UHQNODG KlUOHGQLQJ DY I|UHWDJHWV SURJQRVWLVHUDGH YlUGH 9LGDUH NDQ HQ VW|UUH PlQJG LQIRUPDWLRQODJUDVRFKKDQWHUDVLVDPEDQGPHGYlUGHULQJHQ(QGDWDEDV NDQRFNVnVNDSDHQK|JUHJUDGDYIOH[LELOLWHWRFKP|MOLJKDWDWWDQSDVVD YlUGHULQJHQWLOOI|UHWDJHWVVSHFLILNDG\QDPLN'HWILQQVRFNVnP|MOLJKHW DWW OlWWDUH LGHQWLILHUD I|UHWDJHWV ULVNHU RFK KXU ULVNHUQD SnYHUNDU NDVVDIO|GHQD



7lQNEDUD SUREOHP PHG GDWDEDVHQ lU ULVN I|U ODJULQJ DY LUUHOHYDQW LQIRUPDWLRQ RFK DWW GHW NDQ YDUD SUREOHPDWLVNW DWW SnYLVD HQ WLOOUlFNOLJ YDOLGLWHWI|UGDWDEDVHQ,XSSVDWVHQDUJXPHQWHUDVRFNVnI|UDWWGHWILQQV P|MOLJKHW DWW lYHQ DQYlQGD GHQ I|UHVODJQD GDWDEDVHQ YLG NDVVDIO|GHVYlUGHULQJDYDQGUDI|UHWDJ'HWlUGRFNYLNWLJWDWWSnSHNDDWW IOHUDDWWULEXWLGHQI|UHVODJQDGDWDEDVHQlUVSHFLILNDI|UIDOOI|UHWDJHWRFK NDQEOLLUUHOHYDQWDI|UDQGUDI|UHWDJ

)|URUG



$UEHWHWPHGGHQKlUXSSVDWVHQKDUYDULWWLGVNUlYDQGHXWPDQDQGHRFK P\FNHW LQWUHVVDQW 8SSVDWVHQV WLOOYlJDJnQJVVlWW KDU SUlJODWV DY HWW LWHUDWLYWDUEHWHGlUPLQDNXQVNDSHUVWlQGLJWVDWWVSnSURY



(WWVWRUWWDFNULNWDVWLOO-R6NnPHGDOYLG/LQN|SLQJVXQLYHUVLWHWI|UJRG KDQGOHGQLQJXQGHUDUEHWHWVJnQJ7DFNRFNVnWLOOH[DPLQDWRURSSRQHQWHU RFK DQGUD nK|UDUH VRP XQGHU VHPLQDULHUQD O\VVQDW RFK ELGUDJLW PHG NRQVWUXNWLYNULWLN  $YVOXWQLQJVYLVYLOOMDJRFNVnlJQDWDQNDUnWPLQIDPLOMRFKPLQDYlQQHU VRPDOOWLGLQVSLUHUDULDOODOlJHQ(WXQHSHQVpHVSpFLDOHSRXU $QQH*DsOOHELHQVXU  'DQLHO$OJRWVVRQ    /LQN|SLQJPDM

  

.DSLWHOI|UWHFNQLQJ





,1/('1,1* 



.816.$36352-(.7(5,1* 



35$.7,6.77,//9b*$*c1*66b77  



.$66$)/g'(69b5'(5,1*



352*1267,6(5,1*$9.$66$)/g'(1



,1752'8.7,217,//'$7$%$6(5 



879(&./,1*$9'$7$%$6(5 



%(6.5,91,1*$9)$//)g5(7$* 



9b5'(5,1*$9&/2(77$)$=(5 



5(68/7$7



5()/(.7,21'$7$%$6879(&./,1* 



$1$/<6$9)g5(6/$*(1'$7$%$6



6/876$762&+$96/87$1'(

.200(17$5(5



,QQHKnOOVI|UWHFNQLQJ



'(/,!



,1/('1,1* 

 %$.*581'   352%/(0205c'(   ,QOHGDQGHXQGUDQ    3UREOHPIRUPXOHULQJ    )UnJHVWlOOQLQJ   6<)7(   $9*5b161,1*$5   0c/*5833   ',6326,7,21 



.816.$36352-(.7(5,1* 

 .816.$36$1$/<6   3HUVSHNWLYDQDO\VI|UI|UVWnHOVH   .XQVNDSVLQYHQWHULQJ    ,GHQWLILHULQJDYNXQVNDSVEHKRYRFKNXQVNDSVLQWUHVVHQWHU    .XQVNDSVNDUDNWlULVHULQJ 



35$.7,6.77,//9b*$*c1*66b77  

 675$7(*,)g5.816.$36%(+29   81'(56g.1,1*(1687)2501,1*   $QYlQGQLQJDYHWWIDOOI|UHWDJ   ,16$0/,1*$9'$7$   'DWDXQGHUODJI|UNRQWH[WRFKUHIHUHQVUDP    'DWDXQGHUODJI|UIDOOI|UHWDJ   $1$/<6$9'$7$   879(&./,1*$98336$76(165(68/7$7   9$/,',7(72&+5(/,$%,/,7(7   ,QWHUQJLOWLJKHW    ([WHUQJLOWLJKHW²JHQHUDOLVHULQJ  

 7LOOI|UOLWOLJKHW²UHOLDELOLWHW    .b//.5,7,.   0(72'.5,7,. 

'(/,,! 



.$66$)/g'(69b5'(5,1*

 7,//*c1*$5   9b5'(5,1*$9)g5(7$*   '&)².$66$)/g'(69b5'(5,1*   'HILQLWLRQ   .DVVDIO|GH    'LVNRQWHULQJVIDNWRU    $SSOLNDWLRQWLOOVW|GI|UYlUGHULQJ   7,//9b*$*c1*66b779,'.$66$)/g'(69b5'(5,1*   $QWDHQGLVNRQWHULQJVIDNWRU   %HUlNQLQJDYQXYDUDQGHNDVVDIO|GH   (VWLPHULQJDYIUDPWLGDNDVVDIO|GHXQGHUSURJQRVSHULRGHQ   (VWLPHULQJDYNDVVDIO|GHQXQGHUUHVLGXDOSHULRGHQ53    6$00$1)$77$1'(*(120*c1* 



352*1267,6(5,1*$9.$66$)/g'(1

 $17$*$1'(120)5$07,'(1   ,1)250$7,216.b//25)g5$77352*1267,6(5$ .$66$)/g'(1   %HUlNQLQJDUXWLIUnQKLVWRULVNDGDWD   $QYlQGDDQDO\WLNHUVHVWLPDW    )XQGDPHQWDODDQDO\VHU    5,6.2&+26b.(5+(79,'8336.$771,1*$9.$66$)/g'(1  9,.7,*$)$.725(59,',1)250$7,216+$17(5,1*   6YnULJKHWHUPHGDWWXSSVNDWWDNDVVDIO|GHQ    0HWRGLVNWWLOOYlJDJnQJVVlWW   6$00$1)$77$1'(*(120*c1* 

'(/,,,!



,1752'8.7,217,//'$7$%$6(5 

 ,1/('1,1*   '(),1,7,21(5   'DWDRFKLQIRUPDWLRQ    'DWDEDV   0HWDGDWD    $19b1'1,1*$9'$7$%$6(5   )|UGHODUPHGGDWDEDVHU   1DFNGHODUPHGGDWDEDVHU   '$7$%$66<67(0   6$00$1)$77$1'(*(120*c1* 



879(&./,1*$9'$7$%$6(5 

 ,1/('1,1*   %(+296)$6(1   'DWDPRGHOOHULQJPHGKMlOSDY( 5PRGHOOHQ    '(6,*1)$6(1   /RJLVNGHVLJQ    )\VLVNGHVLJQ   ,03/(0(17(5,1* 

'(/,9! 



%(6.5,91,1*$9)$//)g5(7$* 

 ,1/('1,1*   .21)(.7<50$5.1$'(1   g9(56,.7/,*%(6.5,91,1*$9&/2(77$)$=(5$%   )|UHWDJHWVYHUNVDPKHWVRPUnGHQ   2PVlWWQLQJ    .RVWQDGVVWUXNWXU 



9b5'(5,1*$9&/2(77$)$=(5 

 ,1/('1,1*   %(5b.1,1*$99b5'(1   %HUlNQLQJDYGLVNRQWHULQJVIDNWRU 

 .DVVDIO|GHQXQGHUSURJQRVSHULRGHQ    .DVVDIO|GHQXQGHUUHVLGXDOSHULRGHQ   5(68/7$7$99b5'(5,1*(1 

'(/9!



5(68/7$7

 ,1/('1,1*   .21&(378(//'$7$%$602'(//   ,GHQWLILHUDGHEHKRY   (QWLWHWVW\SHU   5HODWLRQHURFKSULPlUQ\FNODU    .RQFHSWXHOOGDWDPRGHOO    /2*,6.'$7$%$602'(//   /RJLVNGDWDPRGHOO   7DEHOOHU 



5()/(.7,21'$7$%$6879(&./,1* 

 ,1/('1,1*   870$1,1*$59,''$7$%$6879(&./,1*   9DODYGDWDEDVVRP,7VW|G    )|UVWnHOVHI|UXQGHUV|NQLQJVRPUnGHW   .RVWQDGHUPHGGDWDEDVHU   8WPDQLQJDULQRPUDPHQI|UDQYlQGDNlOORU 



$1$/<6$9)g5(6/$*(1'$7$%$6

 ,1/('1,1*   7,//.257$.200$1'(10('189$5$1'(6,78$7,21   0g-/,*+(7(50(')g5(6/$*(1'$7$%$6   )|UHQNODGKlUOHGQLQJDYI|UHWDJHWVSURJQRVWLVHUDGHYlUGH    /DJULQJDYVW|UUHPlQJGLQIRUPDWLRQ   9lUGHULQJHQNDQDQSDVVDVHIWHUI|UHWDJHWVG\QDPLN   5LVNRFKRVlNHUKHWNDQOlWWDUHLGHQWLILHUDV   352%/(00(')g5(6/$*(1'$7$%$6   6YnULJKHWHUDWWODJUDUHOHYDQWGDWD    9DOLGHULQJDYGDWDEDVHQ  

 .$1'$7$%$6(1$19b1'$6)g5)/(5$)g5(7$*"  





6/876$762&+$96/87$1'(

.200(17$5(5



 6/876$76   5()/(.7,21   )g56/$*3c)5$07,'$678',(5 

'(/9,! 

 

)LJXUI|UWHFNQLQJ

)LJXU.DVVDIO|GHWLOOI|UHWDJ  )LJXU7UHVWHJYLGNDVVDIO|GHVYlUGHULQJHJHQXWYHFNODG   )LJXU7LOOYlJDJnQJVVlWWYLGNDVVDIO|GHVYlUGHULQJHJHQXWYHFNODG  )LJXU  )LQDQVLHOO LOOXVWUDWLRQ DY YlUGHVNDSDQGH XWLIUnQ I|UHWDJHWV WLOOJnQJDU

HJHQXWYHFNODG  )LJXU.RPSRQHQWHULHWWGDWDEDVV\VWHP.URHQNH   )LJXU'DWDPRGHOOHULQJVSURFHVVHQOLJW.URHQNH  )LJXU)|UKnOODQGHPHOODQGDWDEDVRFKDSSOLNDWLRQ  )LJXU( 5'LDJUDPI|UNDVVDIO|GHVYlUGHULQJDY&ORHWWD)D]HU   )LJXU/RJLVNGDWDPRGHOOI|UNDVVDIO|GHVYlUGHULQJDY&ORHWWD)D]HU  )LJXU,OOXVWUDWLRQDYLQIRUPDWLRQVKDQWHULQJ    

7DEHOOI|UWHFNQLQJ

7DEHOO9lUGHQI|USURJQRVSHULRGHQnU  7DEHOO9lUGHQI|UUHVLGXDOSHULRGHQ   7DEHOO7RWDOWI|UHWDJVYlUGHRFKDNWLHQVNXUVSRWHQWLDO       

)RUPHOI|UWHFNQLQJ

 )RUPHO9lUGHWDYHQWLOOJnQJXWLIUnQNDVVDIO|GHVYlUGHULQJ   )RUPHO.DSLWDONRVWQDG:$&&  )RUPHO5HVLGXDOYlUGHW   )RUPHO3URJQRVWLGHQUHVLGXDOSHULRGHQ   

'HO,!



,1/('1,1* 

 ,QOHGQLQJ

, GHW KlU NDSLWOHW JHV HQ LQWURGXNWLRQ WLOO lPQHWV EDNJUXQG VDPPDQKDQJ RFK SUREOHPRPUnGH 8SSVDWVHQV EDNJUXQG V\IWH IUnJHVWlOOQLQJDU RFK DYJUlQVQLQJ SUHFLVHUDVRFNVn,NDSLWOHWVVLVWDGHOILQQVHQGLVSRVLWLRQI|UDWWXQGHUOlWWDOlVDQGHW DYXSSVDWVHQ



 %DNJUXQG

)|UHWDJ EHK|YHU VWlQGLJW YlUGHUDV 'DPRGDUDQ  (IWHUVRP HWW I|UHWDJVYlUGHSnYHUNDUIOHUDROLNDLQWUHVVHQWHUILQQVGHWDOOWLGLQWUHVVHDY DWW EHG|PD GHVV YlUGH )|U DWW YlUGHUD HWW I|UHWDJ ILQQV IOHUD ROLND PRGHOOHU DWW WLOOJn VDPW HWW VWRUW DQWDO DSSOLNDWLRQHU DWW DQYlQGD VRP YHUNW\J 'HW NDQVNH YDQOLJDVWH WLOOYlJDJnQJVVlWWHW lU DWW YlUGHUD HWW I|UHWDJ XWLIUnQ NDVVDIO|GHVPRGHOOHQ_{GlU I|UHWDJHWV SULV UHODWHUDV WLOO}

YlUGHW DY IUDPWLGD NDVVDIO|GHQ 1lU WLOOJnQJHQ YlUGHUDV SURJQRVWLVHUDV GlUPHG NDVVDIO|GHQD XWLIUnQ I|UHWDJHWV IUDPWLGD I|UXWVlWWQLQJDU 'DPRGDUDQ



3URJQRVHUQDE\JJHUSnHWWVWRUWDQWDODQWDJDQGHQXWLIUnQHQRPIDWWDQGH PlQJG LQIRUPDWLRQ RP I|UHWDJHW 'HW PHGI|U DWW NDVVDIO|GHVYlUGHULQJ EOL I|UHPnO I|U RVlNHUKHW )UHQFK  *DEULHOOL  2VlNHUKHW YLG YlUGHULQJDUXSSNRPPHUSnJUXQGDYRWLOOUlFNOLJNXQVNDSRFKEHJUlQVDG WLOOJnQJ WLOO LQIRUPDWLRQ %\UQH  )|U DWW XSSQn HWW WLOOI|UOLWOLJW UHVXOWDW DY YlUGHULQJHQ lU GHW GlUI|U Q|GYlQGLJW DWW WLOOKDQGDKnOOD WLOOUlFNOLJWPHGLQIRUPDWLRQI|UDWWSURJQRVHUQDVNDNXQQDXSSQnHQK|J WLOOI|UOLWOLJKHW 8QGHUPnOLJD SURJQRVHU PHGI|U HWW IHODNWLJW YlUGH Sn I|UHWDJHWYLONHWLVLQWXUNDQLQQHElUDDWWLQYHVWHUDUHQI|UORUDUSHQJDUSn SODFHULQJHQ (Q NDVVDIO|GHVYlUGHULQJ E|U GlUPHG WLOOYDUDWD Vn P\FNHW LQIRUPDWLRQVRPlUP|MOLJWDWWKDQWHUD&ROODQ /LX



6MlOYD LQPDWQLQJHQ DY GDWD L HQ YlUGHULQJVDSSOLNDWLRQ lU UHODWLYW HQNHO HIWHUVRPYlUGHUDUHQHQGDVWEHK|YHUI\OODLVLIIURULGHIlOWVRPDQJLYLWVL PRGHOOHQ 9DQOLJD SURJUDP I|U YlUGHULQJ DY I|UHWDJ lU ([FHO DSSOLNDWLRQHU GlU DQYlQGDUHQ PDWDU LQ I|UHWDJHWV YlUGHQ RFK VHGDQ HUKnOOHUHWWUHVXOWDW*LYQDVLIIURUIUnQEDODQVUlNQLQJUHVXOWDWUlNQLQJRFK

_{'HWHQJHOVNDEHJUHSSHWI|UNDVVDIO|GHVYlUGHULQJlU'LVFRXQWHG&DVK)ORZ9DOXDWLRQ}

nUHWVNDVVDIO|GHXWJ|ULQWHQnJUDVW|UUHSUREOHP6LIIURUVRPGlUHPRWlU JUXQGDGH Sn DQWDJDQGHQ lU GRFN \WWHUVW SUREOHPDWLVND HIWHUVRP GH HQEDUW lU XSSVNDWWQLQJDU LQI|U IUDPWLGHQ 3URJQRVHU NDQ DOOWLG LIUnJDVlWWDV RFK ROLND YlUGHUDUH DQYlQGHU ROLND WLOOYlJDJnQJVVlWW LQIRUPDWLRQ RFK NXQVNDS I|U DWW IRUPD SURJQRVHU 'HW LQQHElU DWW NYDOLWHWHQSnHQNDVVDIO|GHVYlUGHULQJlUVWDUNWEHURHQGHSnNYDOLWHWHQSn GH SURJQRVHU VRP YlUGHULQJHQ lU KlUOHGG LIUnQ )|U DWW JHQRPI|UD HQ O\FNDGYlUGHULQJDYHWWI|UHWDJNUlYVGlUI|UHQQRJJUDQQRFKJHQRPWlQNW LQIRUPDWLRQVLQVDPOLQJ VDPW HQ VWUXNWXUHUDG KDQWHULQJ DY LQIRUPDWLRQ 0lQJGHQ LQIRUPDWLRQ WLOO JUXQG I|U HQ YlUGHULQJ lU L SUDNWLNHQ RFNVn RlQGOLJ 'HW LQQHElU DWW XUYDOHW DY LQIRUPDWLRQ EOLU DYJ|UDQGH I|U YlUGHULQJHQVNYDOLWHW$WWVDPODLQRFKDQDO\VHUDDOOWlQNEDULQIRUPDWLRQ lU LQWH P|MOLJW 6DPWOLJD WLOOJnQJDU I|UlQGUDV RFNVn NRQWLQXHUOLJW RFK LQIRUPDWLRQVRPlUUHOHYDQWLGDJNDQYDUDLQDNWXHOOLQRPHQVQDUIUDPWLG 'HWLQQHElUDWWHQYlUGHULQJPnVWHJUXQGDVLJSnHWWYlOPRWLYHUDWRFK DNWXHOOW XUYDO DY LQIRUPDWLRQ $WW YlUGHUD HWW I|UHWDJ lU GlUPHG HQ P\FNHW NRPSOH[ XSSJLIW 6YnULJKHWHUQD DWW EHVWlPPD HWW WLOOI|UOLWOLJW YlUGHIUDPNRPPHUW\GOLJWQlUROLNDSURIHVVLRQHOODLQYHVWPHQWEDQNHURFK DQDO\WLNHUNDQNRPPDIUDPWLOOKHOWVNLOGDYlUGHQSnVDPPDI|UHWDJ_



'HWILQQVYlOXWSU|YDGHWHRULHURPI|UHWDJVYlUGHULQJ)|UHWDJVYlUGHULQJ KDUXQGHUV|NWVLHWWRWDOVWXGLHURFKEHKDQGODWVDYPnQJDIRUVNDUHRFK DQGUD VDNNXQQLJD , GDJVOlJHW ILQQV GHW RFNVn IOHUD RPIDWWDQGH RFK DYDQFHUDGH SURJUDP_{I|U DWW YlUGHUD I|UHWDJ IUDPWDJQD DY DOOWLIUnQ}

I|UHWDJROLNDRUJDQLVDWLRQHUIRUVNDUHRFKSULYDWSHUVRQHU3UREOHPHWlU DWW GHW VDNQDV GDWRUVW|G I|U DWW VDPOD LQ RFK KDQWHUD GHQ PlQJG LQIRUPDWLRQVRPDQYlQGVI|UDWWSURJQRVWLVHUDI|UHWDJHWVNDVVDIO|GHQ 

)|U DWW VW|GMD XUYDO RFK KDQWHULQJ DY LQIRUPDWLRQ lU GHW LQWUHVVDQW DWW XQGHUV|ND KXUXYLGD GDWDEDVHU NDQ DQYlQGDV I|U DWW WLOOKDQGDKnOOD LQIRUPDWLRQ YLG YlUGHULQJHQ 'DWDEDVHU XWJ|U JUXQGHQ I|U LQIRUPDWLRQVKDQWHULQJ L GH IOHVWD DY GDJHQV RUJDQLVDWLRQHU .URHQNH  0F)DGGHQ HW DO  7DFN YDUH WLOOKDQGDKnOODQGH DY OlPSOLJ LQIRUPDWLRQNDQEHVOXWDYROLNDVODJI|UElWWUDV5LFFDUGL _{$QDO\VHUDYI|UHWDJILQQVWLOOJlQJOLJDSnGHIOHVWDDIIlUVWLGQLQJDUVKHPVLGRUWLOOH[HPSHO} ZZZGLVHRFKZZZSULYDWDDIIDUHUVHDQDO\VHU _{([HPSHOSnSURJUDPDYDQFHUDGHSURJUDPlU'HDO0RGHOHUDY$U]DF7ZRVWDJH} )&)(GLVFRXQWHGPRGHODY'DPRGDUDQ0F.LQVH\0RGHODY0F.LQVH\(QPlQJGROLND DSSOLNDWLRQHUILQQVDWWKlPWDSn,QWHUQHWXWYHFNODGHEnGHDYXQLYHUVLWHWRFKI|UHWDJ

 

 3UREOHPRPUnGH

3UREOHPRPUnGHW VRP RPIDWWDV DY GHQ KlU XSSVDWVHQ EHVWnU DY LQIRUPDWLRQVKDQWHULQJ YLG NDVVDIO|GHVYlUGHULQJDU 6RP SnSHNDWV DQYlQGV HQ RPIDWWDQGH PlQJG LQIRUPDWLRQ YLG NDVVDIO|GHVYlUGHULQJDU RFK GHW lU SUREOHPDWLVNW DWW KDQWHUD DOO LQIRUPDWLRQ Sn HWW VWUXNWXUHUDW VlWW 'HWLQQHElUDWWSURJQRVHUQDVLQIRUPDWLRQVXQGHUODJNDQI|UVlPUDV YLONHW L VLQ WXU NDQ PHGI|UD DWW WLOOI|UOLWOLJKHWHQ L YlUGHULQJHQV UHVXOWDW PLQVNDU



 ,QOHGDQGHXQGUDQ

(QOLJW *ROGNXKO  lU HQ XQGUDQ DQOHGQLQJHQ WLOO DWW HWW NXQVNDSVXWYHFNODQGH DUEHWH DY QnJRW VODJ SnE|UMDV (Q XQGUDQ OHGHU IUDP WLOO HQ HOOHU IOHUD LQLWLDOD IUnJRU %DNRPOLJJDQGH IDNWRUHU I|U LQLWLHULQJHQ DY GHQ KlU XSSVDWVHQ lU WLGLJDUH IXQGHULQJDU HUIDUHQKHWHU RFKXSSWlFNWHULQRPlPQHVRPUnGHWILQDQVLHOOHNRQRPLIUDPI|UDOOWPHG LQULNWQLQJ PRW YlUGHULQJ DY I|UHWDJ )|UIDWWDUHQ DY GHQ KlU XSSVDWVHQ KDU OlVW ILQDQVLHOO LQULNWQLQJ YLG HNRQRPSURJUDPPHW /LQN|SLQJV XQLYHUVLWHW RFK KDU JHQRP NXUVHU LQIRUPDWLRQ IUnQ IRUVNDUH RFK QlULQJVOLY VDPW JHQRP HJQD HUIDUHQKHWHU XSSWlFNW DWW YlUGHULQJDU DY I|UHWDJNUlYHUHQVWUXNWXUHUDGKDQWHULQJDYVWRUDPlQJGHULQIRUPDWLRQ 'HQ LQOHGDQGH XQGUDQ KDQGODGH GlUI|U RP KXUXYLGD LQIRUPDWLRQ YLG NDVVDIO|GHVYlUGHULQJDYHWWI|UHWDJNDQKDQWHUDVSnHWWHIIHNWLYDUHVlWW  'HQLQOHGDQGHXQGUDQPHGI|UGHDWWGDWDEDVHUEOHYHWWQDWXUOLJWYHUNW\J DWWXQGHUV|NDI|UDWWJHI|UVODJSnKXULQIRUPDWLRQNDQKDQWHUDV(IWHU LQOHGDQGHVWXGLHUDYGDWDEDVHURFKNDVVDIO|GHVYlUGHULQJDUNXQGHHQPHU SUHFLVSUREOHPIRUPXOHULQJDQWDV   3UREOHPIRUPXOHULQJ ,GDJVOlJHWlUGHW\WWHUVWSUREOHPDWLVNWDWWJHQRPI|UDXUYDORFKKDQWHULQJ DYVWRUDPlQJGHULQIRUPDWLRQYLGNDVVDIO|GHVYlUGHULQJDU'HWLQQHElUDWW GHW lU VYnUW DWW I|UVWn GH IDNWRUHU VRP OLJJHU WLOO JUXQG I|U I|UHWDJHWV EHUlNQDGH YlUGH )|U DWW YlUGHULQJHQ VND YDUD DY JRG NYDOLWHW lU GHW YLNWLJWDWWNXQQDI|UVWnRFKKlUOHGDUHVXOWDWHQWLOOGHQLQIRUPDWLRQVRP DQYlQWV bYHQ RP ,7VW|G ILQQV I|U EHUlNQLQJ DY QXPHULVND YDULDEOHU VDNQDVDOOWMlPWWLOOUlFNOLJWVW|GI|UDWWVDPODLQRFKKDQWHUDLQIRUPDWLRQ

(IWHUVRP NDVVDIO|GHVYlUGHULQJDU NlQQHWHFNQDV DY VWRUD PlQJGHU LQIRUPDWLRQ lU GHW I|UGHODNWLJW DWW DQYlQGD HQ GDWDEDV I|U DWW KDQWHUD LQIRUPDWLRQHQ  8WLIUnQRYDQVWnHQGHSUREOHPIRUPXOHULQJKDUI|OMDQGHIUnJRUXWYHFNODWV   )UnJHVWlOOQLQJ 

9+XU NDQ HQ GDWDEDV NRQVWUXHUDV I|U DWW VNDSD HQ HIIHNWLY LQIRUPDWLRQVKDQWHULQJYLGNDVVDIO|GHVYlUGHULQJ"

99LOND WlQNEDUD P|MOLJKHWHU JHU GHQ I|UHVODJQD GDWDEDVHQ XSSKRY WLOO"

99LONDSUREOHPNDQGHQI|UHVODJQDGDWDEDVHQPHGI|UD"

9.DQ GHQ I|UHVODJQD GDWDEDVHQ DQYlQGDV YLG NDVVDIO|GHVYlUGHULQJ DYIOHUDROLNDI|UHWDJ"  

 6\IWH

6\IWHWPHGUDSSRUWHQlUDWWNRQVWUXHUDHWWI|UVODJSnHQGDWDEDVWLOOVW|G I|ULQIRUPDWLRQVKDQWHULQJYLGNDVVDIO|GHVYlUGHULQJ   

 $YJUlQVQLQJDU

'HQI|UHVODJQDGDWDEDVHQSUHVHQWHUDVLIRUPDYHQNRQFHSWXHOORFKHQ ORJLVN GDWDEDVPRGHOO ,PSOHPHQWHULQJ DY GDWDEDVHQ lU XWDQI|U XSSVDWVHQVXQGHUV|NQLQJVRPUnGH(QGDVWUHODWLRQVGDWDEDVHUEHKDQGODVL XSSVDWVHQ2EMHNWRULHQWHUDGHRFKKLHUDUNLVNDGDWDEDVHUI|UNODUDVHQGDVW NRUWIDWWDW



$QOHGQLQJHQ WLOO DWW NDVVDIO|GHVYlUGHULQJ DQYlQGV VRP PRGHOO I|U YlUGHULQJlUDWWGHQlUYlOLJHQNlQGLQRPLQYHVWHULQJVVDPPDQKDQJ)OHUD I|UIDWWDUH GlULEODQG 3HUUDNLV HW DO  'DPRGDUDQ  +XOW  PHQDU DWW NDVVDIO|GHVYlUGHULQJ lU GHQ PHVW IXQGDPHQWDOD PRGHOOHQI|UDWWYlUGHUDI|UHWDJ6\IWHWPHGXSSVDWVHQlULQWHDWWSnYLVD HWWWLOOI|UOLWOLJWYlUGHSnIDOOI|UHWDJHW)|UHVODJHQGDWDEDVKDQWHUDURFNVn HQEDUW LQIRUPDWLRQ VRP DQYlQGV YLG NDVVDIO|GHVYlUGHULQJ RFK LQIRUPDWLRQVEHKRY YLG WLOO H[HPSHO UHODWLYYlUGHULQJ HOOHU RSWLRQVYlUGHULQJEHDNWDVLQWH

 

 0nOJUXSS

,QYHVWHUDUHVRPDQYlQGHUNDVVDIO|GHVYlUGHULQJDUlUHQYLNWLJPnOJUXSS $QOHGQLQJHQ lU DWW GH KDU HWW LQWUHVVH DY LQIRUPDWLRQVKDQWHULQJ YLG NDVVDIO|GHVYlUGHULQJ5DSSRUWHQNDQRFNVnYDUDDYLQWUHVVHI|ULQGLYLGHU RFKRUJDQLVDWLRQHUPHGLQWUHVVHI|UXWYHFNOLQJDYGDWDEDVHUWLOOVW|GI|U HNRQRPLVNDRFKILQDQVLHOODlQGDPnO



0nOJUXSSHQ lU RFNVn VWXGHQWHU LQRP V\VWHPYHWHQVNDSOLJD RFK GDWDYHWHQVNDSOLJDlPQHQ)|UGHVVDVWXGHQWHUNDQGHWYDUDLQWUHVVDQWDWW I|UElWWUD I|UVWnHOVHQ I|U KXU HQ GDWDEDV NDQ XWYHFNODV I|U HNRQRPLVND lQGDPnO



$YRYDQVWnHQGHWYnVW\FNHQIUDPJnUGHWW\GOLJWDWWXSSVDWVHQVPnOJUXSS lU LQGHODG L WYn VNLOGD JUXSSHU GlU YDUMH JUXSS NDUDNWlULVHUDV DY ROLND NXQVNDSHU RFK I|UXWVlWWQLQJDU DWW In Q\WWD DY XSSVDWVHQ (IWHUVRP PnOJUXSSHQ KDU ROLND I|UXWVlWWQLQJDU KDU GHW YDULW Q|GYlQGLJW DWW WD KlQV\Q WLOO GHW L SUHVHQWDWLRQHQ $Y GHQ DQOHGQLQJHQ I|UNODUDV NDVVDIO|GHVYlUGHULQJ L GHWDOM I|U GHQ PnOJUXSS VRP VDNQDU NXQVNDSHU LQRP GHWWD RPUnGH )|U GHQ DQGUD PnOJUXSSHQ J|UV HQ GHWDOMHUDG I|UNODULQJDYGDWDEDVHUI|UDWWSnYLVDP|MOLJKHWHUPHGGDWDEDVHURFKKXU HQGDWDEDVNDQDQYlQGDVI|UNDVVDIO|GHVYlUGHULQJDYI|UHWDJ

 

 'LVSRVLWLRQ

)|U DWW XQGHUOlWWD OlVDQGHW RFK I|UVWnHOVHQ DY XSSVDWVHQV XWIRUPQLQJ I|OMHUHQNRUWIDWWDGGLVSRVLWLRQ8SSVDWVHQKDULQGHODWVLVH[ROLNDGHODU I|UDWWVlUVNLOMDXSSVDWVHQVROLNDNDSLWDORFKI|UW\GOLJDVWUXNWXUHQ



Del I - Inledning

'HQ I|UVWD GHOHQ LQQHKnOOHU XSSVDWVHQV LQOHGQLQJ GlU EDNJUXQG SUREOHPIRUPXOHULQJ V\IWH DYJUlQVQLQJDU RFK GLVSRVLWLRQ LQJnU 8SSVDWVHQVNXQVNDSVSURMHNWHULQJPHWRGRFKSUDNWLVNDWLOOYlJDJnQJVVlWW RPIDWWDVRFNVnDY'HO,



8SSVDWVHQVDQGUDGHOLQQHKnOOHUEHVNULYQLQJDUDYGHWVDPPDQKDQJVRP lUDNWXHOOWLGHQKlUXSSVDWVHQ.RQWH[WHQlUNDVVDIO|GHVYlUGHULQJDURFK 'HO ,, LQQHKnOOHU GlUI|U LQJnHQGH I|UNODULQJDU DY YlUGHULQJDU 'HO ,, LQEHJULSHU HQ JHQRPJnQJ DY YDG NDVVDIO|GHVYlUGHULQJDU NlQQHWHFNQDU YLONHQ W\S DY LQIRUPDWLRQ VRP NUlYV YLONHW WLOOYlJDJnQJVVlWW VRP YDQOLJWYLVDQYlQGVRFKH[HPSHOSnnWHUNRPPDQGHSUREOHPDWLN



Del III - Referensram

(IWHUVRP HWW I|UVODJ Sn HQ GDWDEDV lU YHUNW\JHW I|U DWW XSSI\OOD XSSVDWVHQV V\IWH JHQRPI|UV HQ XWI|UOLJ EHVNULYQLQJ DY GDWDEDVHU L 'HO ,,, 6\IWHW lU DWW SUHVHQWHUD HJHQVNDSHU RFK P|MOLJKHWHU I|U GDWDEDVHU VDPW I|UNODUD KXU GDWDEDVHU XWYHFNODV .RQFHSWXHOOD RFK ORJLVND GDWDEDVPRGHOOHUI|UNODUDV7HRULQOLJJHUVHGDQWLOOJUXQGI|UGHWUHVXOWDW VRPWDVIUDPXWLIUnQNRQWH[WRFKHPSLUL



Del IV – Information om fallföretag

'HO,9lULQULNWDGPRWGHWVSHFLILNDIDOOI|UHWDJHW8SSVDWVHQVIDOOI|UHWDJ lU &ORHWWD )D]HU 'HO ,9 LQQHKnOOHU HQ JHQRPJnQJ DY GHQ LQIRUPDWLRQ VRP DQYlQGV I|U DWW YlUGHUD &ORHWWD )D]HU ,QIRUPDWLRQHQ RFK GHQ NDVVDIO|GHVYlUGHULQJ VRP JHQRPI|UV H[HPSOLILHUDU YLONHQ LQIRUPDWLRQ VRPGHWlUQ|GYlQGLJWDWWKDQWHUDLGHWGDWDEDVI|UVODJVRPSUHVHQWHUDV RFKDQDO\VHUDVL'HO9(QH[HPSOLILHUDQGHYlUGHULQJJ|UVRFNVnWLOOV\IWH DWW W\GOLJDUH I|UNODUD KXU HQ YlUGHULQJ JnU WLOO RFK YDG SURFHVVHQ NlQQHWHFNQDU



Del V – Resultat, analys och slutsatser

'HO9LQQHKnOOHUWYnDYVQLWWHWWUHVXOWDWRFKHQDQDO\V5HVXOWDWHWlUGH GDWDEDVPRGHOOHUVRPWDJLWVIUDPI|UDWWXSSI\OODXSSVDWVHQVV\IWH,GHW HIWHUI|OMDQGH DQDO\VDYVQLWWHW DQDO\VHUDV XWYHFNOLQJ DY GDWDEDVHU RFK XSSVDWVHQV UHVXOWDW 'HW DYVOXWDQGH NDSLWOHW LQQHKnOOHU VOXWVDWVHU XWLIUnQ XSSVDWVHQVV\IWHRFKIUnJHVWlOOQLQJDU5HIOHNWLRQRFKI|UVODJSnIUDPWLGD IRUVNQLQJSUHVHQWHUDVRFNVn



Del VI – Källförteckning och bilagor

6LVWD GHOHQ DY DUEHWHW LQQHKnOOHU HQ I|UWHFNQLQJ DY GH UHIHUHQVHU VRP DQYlQWV L XSSVDWVHQ (Q NRUW ELODJD |YHU QRWDWLRQ I|U GDWDEDVPRGHOOHU I|OMHURFNVn

 .XQVNDSVSURMHNWHULQJ

9LG NXQVNDSVXWYHFNOLQJ lU HQ PlQJG ROLND PHWRGLVND YlJYDO P|MOLJD DWW DQWD 0HWRGNDSLWOHWV V\IWH lU DWW EHVNULYD YLONHW WLOOYlJDJnQJVVlWW VRP DQYlQGV L DUEHWHW PHGGHQKlUXSSVDWVHQVDPWDWWPRWLYHUDYDUI|UMXVWGHW WLOOYlJDJnQJVVlWWHWYDOGHV ,QOHGQLQJVYLV J|UV HQ NXQVNDSVSURMHNWHULQJ I|U DWW I|UNODUD YDG GHQ XWYHFNODGH NXQVNDSHQ KDQGODU RP 'HW LQOHGDQGH NDSLWOHW RPIDWWDU NXQVNDSVDQDO\V RFK GHW HIWHUI|OMDQGHXSSVDWVHQVSUDNWLVNDJHQRPI|UDQGH



 .XQVNDSVDQDO\V

,XSSVDWVHQVLQOHGQLQJJHQRPI|UGHVHQNXQVNDSVSURMHNWHULQJLHQOLJKHW PHG *ROGNXKO  EHVNULYQLQJ DY NXQVNDSDQGH -DJ DQVHU DWW NXQVNDSVSURMHNWHULQJHQlUHQYLNWLJGHOLE|UMDQDYDUEHWHWQlUGHWJlOOHU DWW I|UElWWUD NYDOLWHWHQ Sn GHQ NXQVNDS VRP VHQDUH VND XWYHFNODV , QHGDQVWnHQGHGHOI|UNODUDVWLOOYlJDJnQJVVlWWHWLGHQNXQVNDSVSURMHNWHULQJ VRPXWJMRUWJUXQGHQLXWYHFNOLQJHQDYGHQKlUXSSVDWVHQ



.XQVNDSVSURMHNWHULQJ EHVWnU L JUXQGHQ DY WYn NXQVNDSVXWYHFNODQGH RPUnGHQ



9.XQVNDSVDQDO\V 9'HVLJQDYXWI|UDQGH 

.XQVNDSVDQDO\V RPIDWWDU GHQ LQOHGDQGH XQGUDQ SHUVSHNWLYDQDO\V LQYHQWHULQJ DY NXQVNDSVOlJH IDVWVWlOODQGH DY NXQVNDSVEHKRY LGHQWLILHULQJ DY NXQVNDSVLQWUHVVHQWHU RFK NXQVNDSVNDUDNWlULVHULQJ 'HVLJQ DY XWI|UDQGH EHVWnU DY IRUPXOHULQJ DY NXQVNDSVVWUDWHJL PHWRGXWIRUPQLQJ IRUPXOHULQJDY IUnJRU RFK XSSJLIWHU UHVXUVSODQHULQJ RFK SUHVHQWDWLRQVDQDO\V *ROGNXKO  'HVLJQ DY XSSVDWVHQV JHQRPI|UDQGH EHVNULYV L QlVWNRPPDQGH NDSLWHO GlU GHW SUDNWLVND WLOOYlJDJnQJVVlWWHWI|UNODUDV



 3HUVSHNWLYDQDO\VI|UI|UVWnHOVH

3HUVSHNWLYDQDO\V LQQHElU DWW I|UIDWWDUHQ I|UNODUDU VLQ I|UI|UVWnHOVH )|UI|UVWnHOVH LQQHElU DWW GHQ LQOHGDQGH XQGUDQ SUHFLVHUDV SUREOHPDWLVHUDV RFK VlWWV L HWW VDPPDQKDQJ *ROGNXKO  ,QQDQ DUEHWHW PHG GHQ KlU XSSVDWVHQ SnE|UMDGHV EHVWRG PLQ I|UI|UVWnHOVH DY NXQVNDS IUnQ WLGLJDUH NXUVHU LQRP HNRQRPSURJUDPPHW RFK

V\VWHPYHWHQVNDSOLJDSURJUDPPHWYLG/LQN|SLQJVXQLYHUVLWHW,QWUHVVHI|U VnYlO GDWDEDVHU RFK YlUGHULQJDU DY I|UHWDJ DNWLHU RFK DQGUD WLOOJnQJDU KDURFNVnPHGI|UWDWWMDJUHGDQLQQDQDUEHWHWYDULQVDWWLlPQHVRPUnGHQD 

$Y IOHUD DQOHGQLQJDU KDU I|UI|UVWnHOVHQ YDULW YLNWLJ XQGHU DUEHWHW )|UI|UVWnHOVHQKDUPHGI|UWDWWYDOHWDYNlOORUI|UHQNODWVRFKDWWMDJPHG ElWWUHVlNHUKHWNXQQDWYlOMDXWPDWHULDOVRPlUUHOHYDQWI|UXSSVDWVHQV V\IWH 9LG DQDO\V RFK WRONQLQJ DY LQIRUPDWLRQ KDU GHW RFNVn YDULW I|UGHODNWLJW PHG HQ I|UI|UVWnHOVH HIWHUVRP VnYlO GDWDEDVHU VRP NDVVDIO|GHVYlUGHULQJ lU DYDQFHUDGH VWXGLHRPUnGHQ PHG HQ UHODWLYW OnQJ LQOlUQLQJVWLG )|UVWnHOVHQ I|U XSSVDWVHQV SUREOHPRPUnGH KDU RFNVn XQGHUOlWWDWVWDFNYDUHI|UI|UVWnHOVHQ



 .XQVNDSVLQYHQWHULQJ

.XQVNDSVLQYHQWHULQJ KDU IUlPVW VNHWW JHQRP DWW VWXGHUD OLWWHUDWXU RFK ROLND W\SHU DY UDSSRUWHU *ROGNXKO  SnSHNDU DWW HQ NXQVNDSVLQYHQWHULQJ DOGULJ NDQ YDUD NRPSOHWW GHW ILQQV DOOWLG PHU DWW VWXGHUD'HWLQQHElUDWWXUYDOHWEOLUP\FNHWYLNWLJW



)|UDWWHUKnOODHWWUHOHYDQWXUYDOKDUDNDGHPLVNDGDWDEDVHUDQYlQWVLK|J XWVWUlFNQLQJ 'HQ OLWWHUDWXU VRP XWJ|U JUXQGHQ lU YlONlQG LQRP UHVSHNWLYH RPUnGH %nGH LQRP YlUGHULQJVRPUnGHW RFK LQRP GDWDEDVRPUnGHW ILQQV YlO HWDEOHUDGH WHRULHU .XQVNDSVLQYHQWHULQJHQ LQULNWDGHVRFNVnPRWDQGUDGDWRUEDVHUDGHV\VWHPI|UYlUGHULQJDYI|UHWDJ HOOHUDQGUDWLOOJnQJDU8QGHUDUEHWHWVJnQJKDUGRFNLQJHWDQQDWV\VWHP I|UKDQWHULQJDYLQIRUPDWLRQYLGNDVVDIO|GHVYlUGHULQJDUSnWUlIIDWV



(Q I|UIDWWDUHQV VHOHNWLRQ DY NlOORU LQRP ROLND lPQHVRPUnGHQ lU VXEMHNWLY RFK GlUPHG EOLU lYHQ NXQVNDSVLQYHQWHULQJHQV UHVXOWDW DY HQ VXEMHNWLY NDUDNWlU (Q PHU GHWDOMHUDG EHVNULYQLQJ RFK PRWLYHULQJ WLOO XSSVDWVHQVLQVDPODGHGDWDSUHVHQWHUDVLNDSLWHO



 ,GHQWLILHULQJDYNXQVNDSVEHKRYRFKNXQVNDSVLQWUHVVHQWHU $WW IDVWVWlOOD NXQVNDSVEHKRY lU V\IWHW PHG DWW XWYHFNOD NXQVNDS .XQVNDSVEHKRYHW PHGI|U DWW DYJUlQVQLQJDU EHK|YHU J|UDV *ROGNXKO 6\IWHWPHGGHQKlUXSSVDWVHQlUDWWPHGKMlOSDYHQGDWDEDVVW|GMD LQIRUPDWLRQVKDQWHULQJ YLG NDVVDIO|GHVYlUGHULQJDU 'HW PHGI|U DWW GHW ILQQVEHKRYDYDWWXWYHFNODNXQVNDSEnGHLQRPYlUGHULQJVRPUnGHWRFK LQRP GDWDEDVRPUnGHW (IWHUVRP XSSVDWVHQV PnOJUXSS lU EUHG RFK

GHVVXWRP RPIDWWDU WYn ROLND lPQHVRPUnGHQ LQQHKnOOHU XSSVDWVHQ XWI|UOLJDI|UNODULQJDUDYEnGHNDVVDIO|GHVYlUGHULQJRFKGDWDEDVHU



,GHQWLILHULQJ DY NXQVNDSVLQWUHVVHQWHU LQQHElU DWW XQGHUV|ND YDG NXQVNDSHQVNDDQYlQGDVWLOO*ROGNXKO(IWHUVRPGHQLQOHGDQGH XQGUDQ XSSNRP JHQRP I|UIDWWDUHQV HJQD IXQGHULQJDU KDU PnOJUXSSHQ IDVWVWlOOWVHIWHUGHWDWWXSSVDWVHQVV\IWHIRUPXOHUDWV8SSVDWVHQKDULQJHQ EHVWlOODUHHOOHUXSSGUDJVJLYDUHXWDQPnOJUXSSHQlUHQLGHQWLILHULQJDYGH LQWUHVVHQWHUVRPNDQKDQ\WWDDYGHQXWYHFNODGHNXQVNDSHQ   .XQVNDSVNDUDNWlULVHULQJ .XQVNDSVNDUDNWlULVHULQJLQQHElUDWWEHVNULYDYLONHQW\SDYNXQVNDSVRP VND XWYHFNODV *ROGNXKO  QlPQHU HWW DQWDO ROLND NDWHJRULHU DY NXQVNDSVRPNDQXWYHFNODV,GHQKlUWH[WHQSUHVHQWHUDVRFKI|UNODUDV LQWH VDPWOLJD NDWHJRULHU DY NXQVNDS XWDQ HQGDVW GH NDWHJRULHU VRP lU KlQI|UOLJD WLOO GHQ KlU XSSVDWVHQ ILQQV PHG 6RP *ROGNXKO  SnSHNDU |YHUODSSDU PnQJD DY NXQVNDSVIRUPHUQD YDUDQGUD RFK GH IRUPHU DY NXQVNDS VRP XWYHFNODV NDQ GlUI|U YDUD I|UHPnO I|U WYHNVDPKHWHU



8SSVDWVHQ LQQHKnOOHU LQVODJ DY GHVNULSWLY NXQVNDS HIWHUVRP LQJnHQGH IDNWD RP YlUGHULQJDU RFK GDWDEDVHU SUHVHQWHUDV L UHIHUHQVUDPHQ 8SSVDWVHQLQQHKnOOHURFNVnLQVODJDYI|UVWnHOVHLQULNWDGNXQVNDSVnNDOODG NDUDNWlULVHUDQGH NXQVNDS (QOLJW *ROGNXKO  LQQHElU NDUDNWlULVHUDQGH NXQVNDS DWW I|UNODUD YDUI|U QnJRW lU VRP GHW lU 0HG XSSVDWVHQVV\IWHLnWDQNHXWYHFNODVNDUDNWlULVHUDQGHNXQVNDSJHQRPDWW LQQHE|UGHQ DY NDVVDIO|GHVYlUGHULQJDU RFK GDWDEDVHU I|UNODUDV 9LGDUH XWYHFNODV LQVODJ DY YlUGHNXQVNDS 9lUGHNXQVNDS lU NXQVNDS RP GHW |QVNYlUGD *ROGNXKO  9lUGHNXQVNDS L GHQ KlU XSSVDWVHQ lU NXQVNDS RP KXU DQYlQGQLQJ DY GDWDEDVHU NDQ VW|GMD NDVVDIO|GHVYlUGHULQJDU



8SSVDWVHQVIRNXVOLJJHUGRFNSnDWWXWYHFNODYDG*ROGNXKOPHQDU PHGNXQVNDSRPGHWP|MOLJD'HWLQQHElUDWWVNLVVHUDP|MOLJDIUDPWLGD VLWXDWLRQHUWLOOH[HPSHOLQIRUPDWLRQVWHNQLNHQVDQYlQGQLQJ0LQXSSVDWV lU LQULNWDG PRW DWW SnYLVD KXU DQYlQGQLQJ DY HQ GDWDEDV NDQ VW|GMD LQIRUPDWLRQVKDQWHULQJYLGNDVVDIO|GHVYlUGHULQJ

 3UDNWLVNWWLOOYlJDJnQJVVlWW

8WLIUnQRYDQVWnHQGHNXQVNDSVDQDO\VKDUHQXWIRUPQLQJDYXSSVDWVHQVJHQRPI|UDQGH XWI|UWV )|OMDQGH NDSLWHO LQQHKnOOHU HQ EHVNULYQLQJ DY GHW WLOOYlJDJnQJVVlWW VRP DQYlQWV L DUEHWHW PHG XSSVDWVHQ )|UNODULQJDU RFK PRWLYHULQJDU WLOO ROLND YlJYDO SUHVHQWHUDV (IWHUVRP GHW DOOWLG ILQQV PnQJD ROLND WLOOYlJDJnQJVVlWW YLG NXQVNDSVXWYHFNOLQJ KDU GHW YDULW YLNWLJW DWW XWI|UOLJW I|UNODUD GHQ KlU XSSVDWVHQV PHWRG9DOLGLWHWRFKUHOLDELOLWHWVDPWNlOORFKPHWRGNULWLNIUDPI|UVRFNVn



 6WUDWHJLI|UNXQVNDSVEHKRY

(IWHU GHW DWW NXQVNDSVDQDO\VHQ L I|UHJnHQGH NDSLWHO KDGH DYVOXWDWV JHQRPI|UGHV HQ XWIRUPQLQJ DY VWXGLHQV WLOOYlJDJnQJVVlWW *ROGNXKO  PHQDU DWW HQ NXQVNDSVDQDO\V PHGI|U DWW HQ IRUPXOHULQJ DY HQ NXQVNDSVVWUDWHJL NDQ J|UDV , NRPPDQGH GHODU I|UNODUDV RFK PRWLYHUDV GHQKlUXSSVDWVHQVVWUDWHJLRFKGHWWLOOYlJDJnQJVVlWWVRPDQYlQGVI|UDWW VWUDWHJLQVNDXSSI\OODV



9LG IRUVNQLQJ NDQ WYn JUXQGOlJJDQGH LQULNWQLQJDU NDWHJRULVHUDV KHUPHQHXWLN RFK SRVLWLYLVP 3DWHO RFK 'DYLGVRQ  , GHQ KlU XSSVDWVHQ lU WLOOYlJDJnQJVVlWWHW KHUPHQHXWLVNW HIWHUVRP DUEHWHW KDQGODU RPDWWWRONDRFKI|UVWn'HWKHUPHQHXWLVNDWLOOYlJDJnQJVVlWWHWKDUYDULW YLNWLJW HIWHUVRP XSSVDWVHQ KDU WLOO V\IWH DWW ELOGD NXQVNDS RP Q\D P|MOLJKHWHUGHWYLOOVlJDNXQVNDSRPGHWP|MOLJD)|UDWWNXQQDVW|GMD LQIRUPDWLRQVKDQWHULQJ YLG NDVVDIO|GHVYlUGHULQJ KDU GHW YDULW YLNWLJW DWW WRONDRFKI|UVWn  ,GHWLQLWLDODVNHGHWIRUPXOHUDGHVHWWDQWDOSUHOLPLQlUDIUnJRUXWLIUnQGHQ XQGUDQVRPXSSNRP8WLIUnQDUEHWHWPHGNXQVNDSVDQDO\VHQXWYHFNODGHV HQSUREOHPIRUPXOHULQJRFKHWWPHUNRQNUHWV\IWH8SSVDWVHQKDUGRFN NDUDNWlULVHUDWVDYHWWLWHUDWLYWDUEHWHGlUV\IWHSUREOHPIRUPXOHULQJRFK IUnJHVWlOOQLQJDU NRQWLQXHUOLJW YDULW I|UHPnO I|U XSSGDWHULQJDU $UEHWHW NDQ OLNQDV YLG GHQ EHVNULYQLQJ -DFREVHQ  J|U DY XWYHFNOLQJ DY SUREOHPIRUPXOHULQJ -DFREVHQ PHQDU DWW XQGHUV|NQLQJDU LQOHGQLQJVYLV KDUHQXUVSUXQJOLJSUREOHPIRUPXOHULQJVRPGlUHIWHUVWlQGLJWEHDUEHWDVL WDNWPHGDWWXQGHUV|NDUHQHUKnOOHUQ\NXQVNDSIUnQWHRULHURFKHPSLUL 1lU WHRUL RFK HPSLUL JHQRPI|UWV RFK DYVOXWDWV IRUPXOHUDV WLOO VLVW HQ VOXWJLOWLJSUREOHPIRUPXOHULQJ



 8QGHUV|NQLQJHQVXWIRUPQLQJ

1lU HQ SUREOHPIRUPXOHULQJ DQWDJLWV lU GHW YLNWLJW DWW XWIRUPD XQGHUV|NQLQJHQI|UDWWXSSVDWVHQVV\IWHNDQXSSI\OODV7YnGLPHQVLRQHU NDQLGHQWLILHUDVI|UXWIRUPQLQJDYXQGHUV|NQLQJDUHQOLJW-DFREVHQ  9([WHQVLYDHOOHULQWHQVLYDXQGHUV|NQLQJDU 9%HVNULYDQGHHOOHUI|UNODUDQGHXWIRUPQLQJDU_ 

(Q H[WHQVLY XWIRUPQLQJ KDU HQ EUHG LQULNWQLQJ PHGDQ HQ LQWHQVLY XWIRUPQLQJ NDUDNWlULVHUDV DY DWW GHQ JnU Sn GMXSHW )|U DWW XQGHUOlWWD I|UVWnHOVHQ I|U KXU HQ GDWDEDV I|U I|UHWDJVYlUGHULQJ VW|GMHU NDVVDIO|GHVDQDO\VHQ KDU HQ LQWHQVLY XWIRUPQLQJ VNDSDWV , LQWHQVLYD XWIRUPQLQJDUlUGHWHQOLJW-DFREVHQYLNWLJWDWWWDIUDPVnPnQJD Q\DQVHURFKGHWDOMHUVRPP|MOLJWRPVMlOYDIHQRPHQHWVRPVWXGHUDV 

 $QYlQGQLQJDYHWWIDOOI|UHWDJ

)|U DWW GHQ LQWHQVLYD XWIRUPQLQJHQ VND LPSOHPHQWHUDV KDU MDJ YDOW DWW DQYlQGD HWW IDOOI|UHWDJ I|U DWW H[HPSOLILHUD HQ NDVVDIO|GHVYlUGHULQJ 8WIRUPQLQJHQ SnPLQQHU RP HQ IDOOVWXGLH PHQ GHQ KlU XSSVDWVHQ LQQHKnOOHU LQJHQ HPSLULVN VWXGLH LQRP HQ YHUNVDPKHW , HQ IDOOVWXGLH IRNXVHUDVXQGHUV|NQLQJHQSnHWWVSHFLILNWRPUnGHWLOOH[HPSHOHQSHUVRQ RUJDQLVDWLRQHOOHUHQPLOM|5HSVWDG)DOOVWXGLHUlUOlPSOLJDQlUGHW lU YLNWLJW DWW VNDSD HQ GMXSDUH I|UVWnHOVH DY HQ VSHFLILN I|UHWHHOVH -DFREVHQ  'HQ KlU XSSVDWVHQ DQYlQGHU HWW IDOOI|UHWDJ I|U DWW I|UElWWUDI|UVWnHOVHQ'HWKDUGRFNLQWHYDULWQ|GYlQGLJWDWWJHQRPI|UD HQ NRPSOHWW IDOOVWXGLH JHQRP DWW VDPOD LQ HPSLUL Sn IDOOI|UHWDJHW RFK XWIRUPDUHVXOWDWHWPHGIDOOI|UHWDJHWVRPPnOJUXSS



8WIRUPQLQJHQDYGHQKlUXSSVDWVHQlUI|UNODUDQGH)|UDWW V\IWHWPHG XSSVDWVHQ VND XSSI\OODV lU GHW YLNWLJW DWW W\GOLJW DQDO\VHUD RFK I|UNODUD KXU HQ GDWDEDV NDQ XWIRUPDV I|U DWW VW|GMD LQIRUPDWLRQVKDQWHULQJ YLG NDVVDIO|GHVYlUGHULQJ



&ORHWWD )D]HU DQYlQGV VRP H[HPSOLILHUDQGH IDOOI|UHWDJ L UDSSRUWHQ $QOHGQLQJHQWLOODWW&ORHWWD)D]HUYDOGHVlUDWWI|UHWDJHWlUUHODWLYWYlONlQW

_{%HVNULYDQGHXWIRUPQLQJDUEHQlPQVRIWDGHVNULSWLYDPHGDQI|UNODUDQGHXWIRUPQLQJDURIWD}

RFK KDU HWW OlWWI|UVWnHOLJW SURGXNWXWEXG (Q YLNWLJ DQOHGQLQJ WLOO DWW &ORHWWD )D]HU YDOWV lU RFNVn DWW MDJ DQDO\VHUDW &ORHWWD )D]HU L WLGLJDUH NXUVHU EODQG DQQDW HQ PDJLVWHUNXUV Sn HNRQRPSURJUDPPHW 1lU IDOOI|UHWDJYDOGHVI|UGHQKlUXSSVDWVHQDQVnJMDJDWWGHWYDUI|UGHODNWLJW DWWYlOMDHWWI|UHWDJRPYLONHWMDJKDGHVnP\FNHWWLGLJDUHNXQVNDSVRP P|MOLJW 'HW LQQHEDU DWW PHU UHVXUVHU NXQGH DYVlWWDV I|U XSSVDWVHQV UHVXOWDWGHWYLOOVlJDXWYHFNOLQJDYHWWGDWDEDVI|UVODJ



9lUGHULQJHQDY&ORHWWD)D]HUlUDYEHJUlQVDGNDUDNWlUHIWHUVRPIRNXVL XSSVDWVHQ lU DWW WD IUDP HWW I|UVODJ Sn HQ GDWDEDV LVWlOOHW I|U DWW JHQRPI|UD HQ IXOOVWlQGLJ YlUGHULQJ 7DQNHQ lU GRFN DWW H[HPSOHW VND XQGHUOlWWDI|UVWnHOVHQI|UKXUGDWDEDVHQNDQXQGHUOlWWDKDQWHULQJDYGHQ RPIDWWDQGHPlQJGLQIRUPDWLRQVRPlUXQGHUODJYLGYlUGHULQJDU

 

 ,QVDPOLQJDYGDWD

'DWD VRP LQVDPODV WLOO HQ XQGHUV|NQLQJ NDQ LQGHODV L NYDOLWDWLYD RFK NYDQWLWDWLYDGDWD-DFREVHQ/XQGDKORFK6NlUYDG,GHQKlU XSSVDWVHQ I|UHNRPPHU IUlPVW NYDOLWDWLYD GDWD lYHQ RP LQVODJ DY NYDQWLWDWLYLQIRUPDWLRQRFNVnDQYlQGVL'HO,9QlUIDOOI|UHWDJHWYlUGHUDV (QOLJW-DFREVHQlUNYDOLWDWLYDGDWDLQVDPOLQJVPHWRGHUI|UGHODNWLJD QlUGHWJlOOHUDWW|NDI|UVWnHOVHQI|UHWWVSHFLILNWIHQRPHQ



'DWD VRP VDPODV LQ NDQ RFNVn LQGHODV L SULPlUGDWD RFK VHNXQGlUGDWD 3ULPlUGDWDlUGDWDVRPVDPODWVLQI|UI|UVWDJnQJHQPHGDQVHNXQGlUGDWD LQVDPODWVDYQnJRQDQQDQ-DFREVHQ



 'DWDXQGHUODJI|UNRQWH[WRFKUHIHUHQVUDP

'HQLQIRUPDWLRQVRPDQYlQGVLUDSSRUWHQVNRQWH[WRFKUHIHUHQVUDPlU DY NYDOLWDWLY NDUDNWlU RFK L IRUP DY VHNXQGlUGDWD ,QIRUPDWLRQ KDU VDPODWV LQ JHQRP OLWWHUDWXU DNDGHPLVND GDWDEDVHU RFK ,QWHUQHW /LWWHUDWXUHQ KDU XWJMRUWV DY YlONlQGD E|FNHU LQRP GDWDEDVHU RFK I|UHWDJVYlUGHULQJ



,QIRUPDWLRQVPDWHULDOHW NDQ GHODV LQ L WYn KXYXGVDNOLJD lPQHVRPUnGHQ GDWDEDVHU RFK I|UHWDJVYlUGHULQJ (IWHUVRP XSSVDWVHQV V\IWH NUlYHU I|UVWnHOVH I|U EnGD RPUnGHQ LQQHKnOOHU UDSSRUWHQ RPIDWWDQGH EHVNULYQLQJDUDYVnYlOGDWDEDVHUVRPI|UHWDJVYlUGHULQJ



 'DWDXQGHUODJI|UIDOOI|UHWDJ

'DWDXQGHUODJHW I|U IDOOI|UHWDJHW XWJ|UV LQWH DY SULPlUGDWD XWDQ DY GHQ GDWD VRP VDPODWV LQ lU VHNXQGlU 'DWD EHVWnU DY EnGH NYDOLWDWLYD RFK NYDQWLWDWLYDGDWD.YDOLWDWLYLQIRUPDWLRQVRPDQYlQGVlUI|UVWRFKIUlPVW EHVNULYQLQJDU L &ORHWWD )D]HUV nUVUHGRYLVQLQJDU 'DWDXQGHUODJHW LQQHKnOOHURFNVnHWWEHJUlQVDWXUYDODYNYDQWLWDWLYDGDWD.YDQWLWDWLYDGDWD I|UHNRPPHULIRUPDYILQDQVLHOODGDWDVRPXWJ|UGHODUDYXQGHUODJHWI|U GHQNDVVDIO|GHVYlUGHULQJVRPJHQRPI|UV  

 $QDO\VDYGDWD

$QDO\V DY GDWD IUnQ NRQWH[W UHIHUHQVUDP RFK HPSLUL KDU JHQRPI|UWV L HQOLJKHW PHG PXOWL JURXQGHG WKHRU\ YLONHW EHVNULYV DY *ROGNXKO RFK &URQKROP7LOOVNLOOQDGIUnQXUVSUXQJOLJJURXQGHGWKHRU\*ODVHU  6WUDXVV  lU PXOWL JURXQGHG WKHRU\ JUXQGDW L EnGH HPSLUL RFK UHIHUHQVUDP 2ULJLQDOYHUVLRQHQ DY JURXQGHG WKHRU\ KlUOHGHU HQEDUW DQDO\VHQIUnQGHQHPSLULVNDJUXQGHQ,DUEHWHWPHGGHQKlUXSSVDWVHQ KDU MDJ DQVHWW DWW GHW lU I|UGHODNWLJW DWW OnWD UHVXOWDW RFK DQDO\V YDUD I|UDQNUDWLEnGHUHIHUHQVUDPRFKHPSLUL(IWHUVRPV\IWHWlUDWWDQYlQGD HQ GDWDEDVPRGHOO I|U DWW KDQWHUD LQIRUPDWLRQ YLG NDVVDIO|GHVYlUGHULQJ KDU GHW YDULW Q|GYlQGLJW DWW RFNVn JUXQGD DQDO\VHQ L GHQ NRQWH[W RFK UHIHUHQVUDPVRPXWYHFNODWVI|UNDVVDIO|GHVYlUGHULQJUHVSHNWLYHGDWDEDVHU 

0XOWLJURXQGHGWKHRU\KDUYDULWWLOOVWRUKMlOSI|UDWWDQDO\VHUDLQQHKnOOHWL NRQWH[WUHIHUHQVUDPRFKHPSLUL(IWHUVRPGHQI|UHVODJQDGDWDEDVHQlU HWW UHVXOWDW YDUV NYDOLWHW lU UHODWHUDG WLOO DVSHNWHU IUnQ VnYlO NRQWH[W UHIHUHQVUDP RFK HPSLUL KDU GHW YDULW YLNWLJW DWW QRJJUDQW VWXGHUD LQQHKnOOHWLDOODGHODU0HGKMlOSDYPXOWLJURXQGHGWKHRU\KDUNDWHJRULHU HJHQVNDSHURFKGLPHQVLRQHULGHQWLILHUDWVIUnQLQVDPODGGDWD5HVXOWDWHW KDUGlUHIWHUXWYHFNODWVLWHUDWLYWXWLIUnQGHNDWHJRULHUVRPDQWDJLWV)|UDWW NODUJ|UD KXU HQ GDWDEDV NDQ KDQWHUD LQIRUPDWLRQ IUnQ HQ NDVVDIO|GHVYlUGHULQJDYIDOOI|UHWDJHWKDURFNVnNDXVDODVDPEDQGVNDSDWV .DXVDODVDPEDQGRFKNDWHJRULHUKDUYDULWYLNWLJDI|UI|UVWnHOVHQDYKXU LQIRUPDWLRQHQ KlQJHU VDPPDQ RFK KXU HQ GDWDEDV NDQ SnYHUND KDQWHULQJHQ

'H NDWHJRULHU HJHQVNDSHU GLPHQVLRQHU RFK NDXVDOD VDPEDQG VRP LGHQWLILHUDWV KDU XQGHUOlWWDW XWIRUPQLQJHQ DY GDWDEDVPRGHOOHQ 1lU HQWLWHWHU DWWULEXW RFK UHODWLRQHU XWYHFNODWV L GDWDEDVPRGHOOHQ KDU UHVXOWDWHW DY GHQ NYDOLWDWLYD DQDO\VHQ HQOLJW PXOWL JURXQGHG WKHRU\ XQGHUOlWWDWDUEHWHW8QGHUDUEHWHWVJnQJKDUMDJPlUNWDWWPXOWLJURXQGHG WKHRU\ lU HWW XWPlUNW DUEHWVVlWW I|U DWW DQDO\VHUD LQQHKnOOHW L HQ GDWDEDVPRGHOO $QOHGQLQJHQ WLOO GHW lU IUlPVW DWW GHW I|UHOLJJHU ORJLVND OLNKHWHU PHOODQ NDWHJRULHU RFK HQWLWHWHU HJHQVNDSHU RFK DWWULEXW VDPW NDXVDODVDPEDQGRFKUHODWLRQHU

 

 8WYHFNOLQJDYXSSVDWVHQVUHVXOWDW

5HVXOWDWHWDYXSSVDWVHQlUHQNRQFHSWXHOORFKHQORJLVNGDWDEDVPRGHOO 'HQ ORJLVND GDWDEDVPRGHOOHQ lU IUDPWDJHQ L 0LFURVRIW $FFHVV (QWLWHWVW\SHUI|UGHQNRQFHSWXHOODGDWDEDVPRGHOOHQLGHQWLILHUDGHVXWLIUnQ GHQ GDWDDQDO\V PXOWL JURXQGHG WKHRU\ VRP JMRUGHV DY NRQWH[W UHIHUHQVUDPRFKHPSLUL8WLIUnQGHQEHKRYVDQDO\VVRPJHQRPI|UGHVDY GDWDEDVPRGHOOHQ XWYHFNODGHV HQWLWHWVW\SHU XWLIUnQ IRUPHOQ I|U NDVVDIO|GHVYlUGHULQJ )RUPHOQ EU|WVQHU L GHODU I|U DWW VNDSD I|UVWnHOVH I|U YLOND IDNWRUHU VRP SnYHUNDGH GH IUDPWLGD NDVVDIO|GHQD *HQRP GH NDXVDOD VDPEDQG VRP DQYlQGHV YLG PXOWL JURXQGHG WKHRU\ KDU LGHQWLILHULQJHQDYOlPSOLJDUHODWLRQHURFKSULPlUQ\FNODUI|UHQNODWV6\IWHW PHGUHODWLRQHUQDLGHQKlUGDWDPRGHOOHQlUDWWGHWVNDYDUDP|MOLJWDWW KlUOHGDYDGYlUGHWSnI|UHWDJHWEHURUDY



8QGHU DUEHWHW PHG GDWDEDVPRGHOOHUQD KDU WLOOYlJDJnQJVVlWWHW I|OMW GHQ SURFHVVVRPlUEHVNULYHQLXSSVDWVHQVUHIHUHQVUDP'HWKDUYDULWYLNWLJW DWWDQYlQGDHWWPHWRGLVNWDUEHWVVlWWI|UDWWP|MOLJJ|UDHQGDWDEDVPRGHOO DYJRGNYDOLWHW



)|U DWW XQGHUV|ND RFK DQDO\VHUD XSSVDWVHQV UHVXOWDW KDU GDWDEDVHQV WDEHOOHU I|UVlWWV PHG YlUGHQ 'HW KDU XQGHUOlWWDW I|UVWnHOVHQ I|U GDWDEDVHQRFKPHGI|UWDWWlQGULQJDURFKXSSGDWHULQJDUKHODWLGHQJMRUWV 'HYlUGHQVRPDQJLYLWVLWDEHOOHQlUILNWLYDRFKLQWHYHUNOLJD

 

9DOLGLWHW LQQHElU JLOWLJKHW RFK UHOLDELOLWHW EHW\GHU WLOOI|UOLWOLJKHW (QOLJW PnQJDIRUVNDUHNDQGHWYDUDVYnUWDWWSnYLVDYDOLGLWHWRFKUHOLDELOLWHWI|U NYDOLWDWLYD XQGHUV|NQLQJDU 'HW lU GRFN YLNWLJW DWW VOXWVDWVHU JUDQVNDV lYHQLNYDOLWDWLYDPHWRGHU-DFREVHQ



 ,QWHUQJLOWLJKHW

1lU LQWHUQ JLOWLJKHW XQGHUV|NV DQDO\VHUDV KXUXYLGD GHW XQGHUV|NWD IHQRPHQHWEHVNULYLWVSnUlWWVlWW'HWKDQGODURPDWWVHWLOODWWGHWVRP VND XQGHUV|NDV RFNVn XQGHUV|NV ,QWHUQ JLOWLJKHW NDQ WHVWDV JHQRP DWW UHVXOWDWHW MlPI|UV PHG DQGUD XQGHUV|NQLQJDU DQQDQ WHRUL RFK HPSLUL JHQRPJnQJ DY XUYDO DY DQYlQGD NlOORU RFK DQDO\V DY LQIRUPDWLRQHQV NYDOLWHW-DFREVHQ'HQLQWHUQDJLOWLJKHWHQI|UGHQKlUXSSVDWVHQ lUVYnUDWWWHVWDJHQWHPRWDQGUDXQGHUV|NQLQJDUHIWHUVRPLQJDOLNQDQGH VWXGLHUIXQQLWVXQGHUGHV|NQLQJDUVRPJMRUWV'HWKDGHYDULWLQWUHVVDQW RP OLNQDQGH V\VWHP NXQQDW DQYlQGDV I|U DWW XQGHUV|ND XSSVDWVHQV LQWHUQDJLOWLJKHW(WWDQQDWVlWWDWWYDOLGHUDGHQLQWHUQDJLOWLJKHWHQYRUHDWW OnWDHWWXUYDODYLQYHVWHUDUHWHVWDGDWDEDVHQRFKXWYlUGHUDRPGHDQVHUDWW UHVXOWDWHWXSSI\OOHUXSSVDWVHQVV\IWH



 ([WHUQJLOWLJKHW²JHQHUDOLVHULQJ

([WHUQ JLOWLJKHW KDQGODU RP DWW XQGHUV|ND KXUXYLGD UHVXOWDWHQ I|U HQ XQGHUV|NQLQJlUP|MOLJDDWWJHQHUDOLVHUD-DFREVHQ*HQHUDOLVHULQJ LQQHElU DWW PDQ XWLIUnQ HWW VSHFLILNW IDOO XWWDODU VLJ RP HQ KHOKHW L HWW VDPPDQKDQJ/XQGDKORFK6NlUYDG8SSVDWVHQKDULQWHWLOOV\IWH DWW JHQHUDOLVHUD PHG HQ K|J H[WHUQ JLOWLJKHW ,VWlOOHW E|U UHVXOWDWHW EHWUDNWDVVRPHWWI|UVODJSnKXUHQGDWDEDVNDQXWYHFNODVI|UDWWVW|GMD LQIRUPDWLRQVKDQWHULQJYLGNDVVDIO|GHVYlUGHULQJDU  (IWHUVRPHQGDVWHWWIDOOI|UHWDJDQYlQGVVRPXWJnQJVSXQNWILQQVGHWULVN DWWUHVXOWDWHWLQWHDOOWLGNDQDQVHVYDUDUHOHYDQWI|UDQGUDI|UHWDJLDQGUD VDPPDQKDQJ'HQI|UHVODJQDGDWDEDVHQlUXSSE\JJGSnI|UXWVlWWQLQJDU I|U&ORHWWD)D]HU$%'HWlUYLNWLJWDWWSnSHNDDWWLQJDI|UHWDJKDUH[DNW VDPPDHJHQVNDSHU'DPRGDUDQ'HWLQQHElUDWWHQYlUGHULQJDY WYnI|UHWDJWLOOYLVVGHONUlYHUKDQWHULQJDYROLNDLQIRUPDWLRQRFKGlUPHG HYHQWXHOOWHQVSHFLILNGDWDEDVXWIRUPQLQJ  )|UHWDJKDUGRFNPnQJDJHPHQVDPPDGUDJRFKVMlOYDWLOOYlJDJnQJVVlWWHW lU GHW VDPPD YLGYlUGHULQJ DYDOOD I|UHWDJ 0nQJD DY GH IDNWRUHU VRP VNDSDUYlUGHI|U&ORHWWD)D]HU$%lUGlUI|UKlQI|UOLJDlYHQI|UDQGUD

I|UHWDJ YLONHW PHGI|U DWW GHW NDQ ILQQDV P|MOLJKHW DWW DQYlQGD GHQ I|UHVODJQD GDWDEDVHQ L DQGUD VDPPDQKDQJ RFNVn 0HG DQGUD VDPPDQKDQJ PHQDV L GHW KlU IDOOHW DQGUD I|UHWDJ 'HQ I|UHVODJQD GDWDEDVHQNDQYLGDUHLQQHKnOODIOHUDLGpHUVRPNDQYDUDLQWUHVVDQWDDWWKD L nWDQNH QlU HQ GDWDEDV XWYHFNODV I|U DWW KDQWHUD LQIRUPDWLRQ YLG YlUGHULQJDYDQGUDI|UHWDJ'HWlUGRFNYLNWLJWDWWSnSHNDDWWV\IWHWPHG XSSVDWVHQVUHVXOWDWLQWHlUDYVHWWDWWDSSOLFHUDVSnDQGUDI|UHWDJPHGHQ XWWU\FNWH[WHUQJLOWLJKHW  8QGHUDUEHWHWVJnQJEOHYGHWW\GOLJWDWWGHQH[WHUQDJLOWLJKHWNXQGHDQVHV YDUDK|JUHlQYDGVRPLQLWLDOWDQWRJVYDUDP|MOLJW$QOHGQLQJHQWLOOGHW YDU DWW GDWDPRGHOOHQ L K|JUH XWVWUlFNQLQJ UHSUHVHQWHUDGH PRGHOOHQ I|U NDVVDIO|GHVYlUGHULQJ VRP lU JHQHUHOO I|U DOOD W\SHU DY WLOOJnQJDU %HW\GHOVHQ DY DWW MXVW &ORHWWD )D]HU YDOWV VRP IDOOI|UHWDJ XWJMRUGH HQ PLQGUH EHW\GHOVH lQ YDG VRP IUnQ E|UMDQ DQWRJV (Q GLVNXVVLRQ DY GDWDEDVHQVLQWHUQDRFKH[WHUQDJLOWLJKHWI|OMHULNDSLWHO



 7LOOI|UOLWOLJKHW²UHOLDELOLWHW

6RPSnSHNDGHVWLGLJDUHEHW\GHUUHOLDELOLWHWWLOOI|UOLWOLJKHW0HGHWWDQQDW RUG NDQ WLOOI|UOLWOLJKHW EHVNULYDV VRP XSSVDWVHQV WURYlUGLJKHW 'HW lU YLNWLJWDWWGHWJnUDWWOLWDSnXSSVDWVHQVUHVXOWDW-DFREVHQ



8SSVDWVHQVWLOOI|UOLWOLJKHWKDUI|UElWWUDVJHQRPDWWGHDQYlQGDNlOORUQD KDU HQ JRG NYDOLWHW VDPW DWW GH lU DQSDVVDGH HIWHU XSSVDWVHQV V\IWH (QGDVWNlOORUVRPKDUHWWK|JWDQVHHQGHLQRPUHVSHNWLYHlPQHVRPUnGH KDU DQYlQWV .lOORUQD KDU RFNVn WDJLWV IUnQ XQLYHUVLWHWHWV ELEOLRWHN DNDGHPLVND GDWDEDVHU RFK WLGVNULIWHU )|U DWW \WWHUOLJDUH I|UElWWUD WLOOI|UOLWOLJKHWHQKDUNlOORUVRPlUVNULYQDXQGHUGHVHQDVWHnUHQI|UVWRFK IUlPVWDQYlQWV,QRPGDWDEDVRPUnGHWlUGHWYLNWLJWDWWDQYlQGDPRGHUQD NlOORUHIWHUVRPRPUnGHWXWYHFNODWVP\FNHWSnNRUWWLG



1lU NRQWH[W RFK UHIHUHQVUDP VNULYV lU GHW YLNWLJW DWW UHIOHNWHUD |YHU NYDOLWHWHQSnNlOORUQD'HWI|UGHODNWLJWDWWYDUDNULWLVNPRWGHNlOORUVRP LQVDPODWV )|U DWW XSSQn HQ K|JUH NYDOLWHW Sn GH LQVDPODGH NlOORUQD DQYlQGHVVRPSnSHNDWVWLGLJDUHYlONlQGDRFKUHVSHNWHUDGHNlOORULHQVn K|JXWVWUlFNQLQJVRPP|MOLJW)|UDWWPRWYHUNDIHOWRONQLQJDUKDURFNVn XUVSUXQJVNlOORUQDDQYlQWVLUHIHUHQVUDPHQ'HWKDULQQHEXULWDWWMDJVMlOY NXQQDWXQGHUV|NDNlOODQVNYDOLWHW

)|U DWW XSSI\OOD XSSVDWVHQV V\IWH KDU GHW YDULW Q|GYlQGLJW DWW VDPOD LQ NlOORUI|UEnGHYlUGHULQJGDWDEDVHURFKVSHFLILNDGDWDRPGHWIDOOI|UHWDJ VRPDQYlQGVLXSSVDWVHQ

 

 .lOONULWLN

(QOLJW -DFREVHQ  lU LQJD NYDOLWDWLYD XQGHUV|NQLQJDU ElWWUH lQ GH GDWD VRP VDPODV LQ XQGHU DUEHWHW 'HW ILQQV DOOWLG HQ ULVN I|U DWW EUD NlOORUPHGYLNWLJLQIRUPDWLRQXWHEOLUYLGLQVDPOLQJDYGDWD7URWVDWWHQ RPIDWWDQGH LQIRUPDWLRQVLQVDPOLQJ JHQRPI|UWV XQGHU DUEHWHW PHG GHQ KlU XSSVDWVHQ lU GHW lQGn WUROLJW DWW UHOHYDQW LQIRUPDWLRQ KDPQDW XWDQI|U LQVDPOLQJHQ RFK GlUPHG LQWH EHKDQGODWV $QWDOHW NlOORU LQRP RPUnGHQD I|U NDVVDIO|GHVYlUGHULQJDU RFK GDWDEDVHU lU RPIDWWDQGH RFK GHWlUVYnUWDWWSnYLVDKXUXUYDOHWVHUXWHIWHUVRPLQJHQSRSXODWLRQNDQ EHVWlPPDV



'HW HPSLULVND XQGHUODJHW I|U IDOOEHVNULYQLQJHQ lU KlPWDW IUnQ nUVUHGRYLVQLQJDU 'HW LQQHElU DWW I|UHWDJHWV EHVNULYQLQJDU NDQ YDUD VNULYQDXWLIUnQHWWYLQNODWSHUVSHNWLYPHGHQWYHNVDPJUDGDYREMHNWLYLWHW cUVUHGRYLVQLQJDU lU GRFN I|UHPnO I|U REMHNWLYD JUDQVNQLQJDU IUnQ REHURHQGHUHYLVLRQVE\UnHU%HVNULYQLQJDUQDRPIDOOI|UHWDJHWKDGHGRFN NXQQDW In HQ EHW\GOLJW K|JUH WLOOI|UOLWOLJKHW RP HQ JHQRPJnHQGH VWXGLH JMRUGHV DY YHUNVDPKHWHQ WLOO H[HPSHO PHG KMlOS DY H[WHUQD UnGJLYDUH JHQRPLQWHUYMXHURFKREVHUYDWLRQHU

 

 0HWRGNULWLN

(IWHUVRP XSSVDWVHQ HQGDVW DQYlQGHU I|UHWDJVLQIRUPDWLRQ IUnQ HWW IDOOI|UHWDJ lU GHW VYnUW DWW XWWDOD VLJ RP KXUXYLGD GHQ I|UHVODJQD GDWDEDVHQRFNVn IXOOW XW lU UHOHYDQW YLGYlUGHULQJDU DYDQGUD WLOOJnQJDU (WWDOWHUQDWLYWWLOOYlJDJnQJVVlWWKDGHNXQQDWYDUDDWWJHQRPI|UDHQVWXGLH LQULNWDG PRW IOHUD IDOO I|U DWW XSSQn HQ I|UElWWUDG P|MOLJKHW DWW JHQHUDOLVHUD 5HVXUVHUQD RFK WLGHQ lU GRFN LQWH WLOOUlFNOLJ I|U DWW EnGH J|UD HQ LQWHQVLY RFK H[WHQVLY VWXGLH YLONHW KDU PHGI|UW DWW MDJ YDOW DWW IRNXVHUDSnGMXSHWLVWlOOHW



/XQGDKORFK6NlUYDGPHQDUDWWQlUHWWHQVNLOWIDOOVWXGHUDVNDQ XQGHUV|NQLQJHQXWI|UDVVRPHWWI|UORSSWLOOV\IWHDWWI|UGMXSDI|UVWnHOVHQ

I|U GHW VWXGHUDGH RPUnGHW )|U GHQ KlU XSSVDWVHQ KDGH GHW YDULW LQWUHVVDQW DWW DQYlQGD GHQ I|UHVODJQD GDWDEDVHQ I|U DWW NRQWLQXHUOLJW KDQWHUD LQIRUPDWLRQ RP IDOOI|UHWDJHW 'HW KDGH JLYLW HQ I|UElWWUDG P|MOLJKHWDWWXQGHUV|NDGDWDEDVHQVP|MOLJKHWDWWDQSDVVDVWLOOI|UHWDJHWV G\QDPLVND QDWXU_{ 3n JUXQG DY DWW XSSVDWVHQ VNULYLWV XQGHU HQ }

YHFNRUVSHULRG KDU GHW LQWH IXQQLWV XWU\PPH DWW JHQRPI|UD IDOOVWXGLHQ VRPHWWI|UORSSXQGHUOlQJUHWLG

'HO,,!



 .DVVDIO|GHVYlUGHULQJ

)|OMDQGH NDSLWHO LQQHKnOOHU HQ LQWURGXNWLRQ WLOO EHJUHSSHW I|UHWDJVYlUGHULQJ RFK HQ I|UNODULQJ DY YLOND W\SHU DY YlUGHULQJDU VRP ILQQV RFK KXU GH NDQ JHQRPI|UDV 'lUHIWHUI|OMHUHQPHUJHQRPJnHQGHEHVNULYQLQJDYNDVVDIO|GHVYlUGHULQJ.DSLWOHWlU DY H[WUD LQWUHVVH I|U GHQ GHOHQ DY PnOJUXSSHQ VRP LQWH KDU WLGLJDUH HUIDUHQKHW DY I|UHWDJVYlUGHULQJDU 3n JUXQG DY DWW GHQ HQD PnOJUXSSHQ NDQ VDNQD NXQVNDS DY NDVVDIO|GHVYlUGHULQJKDUNDSLWHORFKNDSLWHOVNULYLWVXWI|UOLJW



 7LOOJnQJDU

'HWILQQVIOHUDROLNDW\SHUDYWLOOJnQJDUDWWYlUGHUD'DPRGDUDQ 9LGYlUGHULQJDUDYVHVPHGEHJUHSSHWWLOOJnQJHJHQWOLJHQDOOWLQJVRPNDQ YlUGHUDV(QWLOOJnQJNDQYDUDHQHQNHOLQYHVWHULQJDYPDWHULHOOWVODJWLOO H[HPSHODQOlJJQLQJDUPDVNLQHUHOOHULQYHQWDULHU(QWLOOJnQJNDQRFNVn YDUDDYLPPDWHULHOOWVODJ9DQOLJDLPPDWHULHOODWLOOJnQJDUlUKXPDQNDSLWDO YDUXPlUNHQ RFK SDWHQW )|UXWRP PDWHULHOOD RFK LPPDWHULHOOD WLOOJnQJDU I|UHNRPPHURFNVnILQDQVLHOODWLOOJnQJDUYLONHWNDQYDUDOLNYLGDPHGHORFK SODFHULQJDULDNWLHUUlQWHElUDQGHLQVWUXPHQWRSWLRQHUHWF



2IWDlUKHODI|UHWDJHWVEDODQVUlNQLQJXWJnQJVSXQNWYLGYlUGHULQJHQ,GHW IDOOHW lU GHQ YlUGHUDGH WLOOJnQJHQ VDPPD VRP I|UHWDJHWV WRWDOD NDSLWDO 1lUHQEDUWDNWLHNDSLWDOHWYlUGHUDVVXEWUDKHUDVVNXOGHUQDIUnQI|UHWDJHWV YlUGHWLOOV\IWHDWWHUKnOODHWWVSHFLILNWYlUGHI|UDNWLHNDSLWDOHW



9lUGHULQJDU J|UV RFNVn DY ROLND W\SHU DY ILQDQVLHOOD LQVWUXPHQW WLOO H[HPSHO UlQWHElUDQGH WLOOJnQJDU VnVRP VWDWV RFK I|UHWDJVREOLJDWLRQHU %UHDOH\  0\HUV  VDPW RSWLRQHU WHUPLQHU RFK DQGUD GHULYDWLQVWUXPHQW 'XERIVN\  (Q WLOOJnQJ NDQ GlUI|U YDUD DY VNLIWDQGH NDUDNWlU , GHQ KlU XSSVDWVHQ lU I|UHWDJHWV WRWDOD YlUGH RFK DNWLHNDSLWDOHW XWJnQJVSXQNWHQ I|U YlUGHULQJHQ gYULJD IRUPHU DY WLOOJnQJDUNRPPHULQWHDWWYDUDI|UHPnOI|U\WWHUOLJDUHEHVNULYQLQJ

 

 9lUGHULQJDYI|UHWDJ

'HW ILQQV IOHUD ROLND VlWW DWW YlUGHUD I|UHWDJ Sn 2IWD EUXNDU YlUGHW EHUlNQDVJHQRPDWWIUDPWLGDNDVVDIO|GHQVXPPHUDVRFKGLVNRQWHUDVPHG OlPSOLJIDNWRU%UHDOH\ 0\HUV(QOLJW'DPRGDUDQILQQV

GHWIOHUDROLNDPRGHOOHUI|UYlUGHULQJDYI|UHWDJRFKGHVVDPRGHOOHUXWJnU LIUnQ ROLND DQWDJDQGHQ 0RGHOOHU RFK WLOOYlJDJnQJVVlWW I|U I|UHWDJVYlUGHULQJ EUXNDU JHQHUHOOW VlWW LQGHODV L WUH ROLND NDWHJRULHU 'DPRGDUDQ



9.DVVDIO|GHVYlUGHULQJ'&)_{GlUYlUGHWDYHQWLOOJnQJEHURUDY}

QXYlUGHWDYI|UYlQWDGHNDVVDIO|GHQVRPJHQHUHUDVDYWLOOJnQJHQ 95HODWLYYlUGHULQJ XSSVNDWWDU YlUGHW DY HQ WLOOJnQJ JHQRP DWW

MlPI|UDSULVVlWWQLQJHQPHGDQGUDOLNDUWDGHWLOOJnQJDU

95HDOD RSWLRQHU DQYlQGHU RSWLRQVSULQFLSHU I|U DWW XSSVNDWWD YlUGHWDYHQWLOOJnQJ



,QHGDQVWnHQGHWH[WNRPPHUNDVVDIO|GHVYlUGHULQJDWWSUHVHQWHUDVgYULJD NDWHJRULHU DY YlUGHULQJDU EHVNULYV LQWH HIWHUVRP GH LQWH NRPPHU DWW DQYlQGDVLGHQKlUXSSVDWVHQ,SUDNWLNHQlUGHWGRFNYDQOLJWDWWDQYlQGD EnGHUHODWLYYlUGHULQJRFKNDVVDIO|GHVYlUGHULQJPHGDQUHDODRSWLRQHUNDQ YDUD HWW OlPSOLJW WLOOYlJDJnQJVVlWW YLG YlUGHULQJ DY VWRUD LQYHVWHULQJDU VRPROMHERUUQLQJHOOHUDQGUDRPIDWWDQGHLQYHVWHULQJDU'DPRGDUDQ PHQDU RFNVn DWW HQ NDVVDIO|GHVYlUGHULQJ RIWD DQYlQGV L VDPEDQG PHG UHODWLYYlUGHULQJRFKUHDODRSWLRQHU_  

 '&)².DVVDIO|GHVYlUGHULQJ

1lUHQNDVVDIO|GHVYlUGHULQJJHQRPI|UVXSSVNDWWDVWLOOJnQJHQVIUDPWLGD NDVVDIO|GHQ(QNDVVDIO|GHVYlUGHULQJlUIUDPI|UDOOWOlPSOLJDWWDQYlQGD QlUI|UHWDJHWVIUDPWLGDNDVVDIO|GHQlUSRVLWLYDRFKNDQXSSVNDWWDVPHG UHODWLYWJRGVlNHUKHW'DPRGDUDQ7URWVDWWNDVVDIO|GHQLIOHUDIDOO NDQ XSSVNDWWDV XWLIUnQ DQDO\VHU RFK RPIDWWDQGH LQIRUPDWLRQ I|UHOLJJHU lQGn HWW VWRUW XWU\PPH I|U YDULDWLRQHU L XSSVNDWWQLQJDU RFK RVlNHUKHW 2OLND DQWDJDQGHQ RP IUDPWLGHQ PHGI|U VMlOYNODUW DWW I|UHWDJHWV YlUGH YDULHUDU )|U DWW I|UVWn KXU HWW YlUGH EHUlNQDV lU GHW Q|GYlQGLJW DWW GHILQLHUDIRUPHOQI|UNDVVDIO|GHVYlUGHULQJ    'HILQLWLRQ _{'&)lUHQHQJHOVNI|UNRUWQLQJSn'LVFRXQWHG&DVK)ORZ'DPRGDUDQ} _{2SWLRQVYlUGHULQJEHVNULYVEODQGDQQDWDY'XERIVN\'DPRGDUDQ}

(IWHUVRP YDUMH WLOOJnQJ KDU HQ XQLN ULVN PnVWH IUDPWLGD NDVVDIO|GHQ MXVWHUDVPHGHQGLVNRQWHULQJVIDNWRU'LVNRQWHULQJVIDNWRUQVVWRUOHNEHURU DY WLOOJnQJHQV ULVN )RUPHOQ I|U DWW EHUlNQD YlUGHW DY IUDPWLGD NDVVDIO|GHQI|UHQWLOOJnQJVNULYV 

∑

=₌

+

=

n t 1 t t t

r)

(1

CF

9lUGH

_  )RUPHO9lUGHWDYHQWLOOJnQJXWLIUnQNDVVDIO|GHVYlUGHULQJ  .lOOD'DPRGDUDQ   n = Tillgångens livslängd

CF = Kassaflöde under tidsperioden (t) r = Diskonteringsfaktor

 

%HURHQGH Sn YLONHQ W\S DY WLOOJnQJ VRP YlUGHUDV NDQ IRUPHOQ VHGDQ RPIRUPXOHUDVI|UDWWYlUGHUDROLNDW\SHUDYWLOOJnQJDUWLOOH[HPSHOHJHW NDSLWDOWRWDOWNDSLWDOHOOHUYlUGHWDYHQHQVWDNDLQYHVWHULQJ   .DVVDIO|GH (WWI|UHWDJVYlUGHEHURUDYGHVVI|UPnJDDWWJHQHUHUDNDVVDIO|GHQ1lU I|UHWDJHWYlUGHUDVDQYlQGVNDVVDIO|GHQHIWHUGHWDWWVNDWWDYGUDJLWVRFK HIWHUGHWDWWnWHULQYHVWHULQJDUJMRUWV'DPRGDUDQ)|UDWWI|UVWnKXU HWW NDVVDIO|GH NDQ EHUlNQDV lU GHW Q|GYlQGLJW DWW XQGHUV|ND YLOND IDNWRUHU VRP LQJnU 1HGDQVWnHQGH WDEHOO YLVDU KXU NDVVDIO|GHW I|U HWW I|UHWDJ VHU XW )|U DWW I|UW\GOLJD EHUlNQLQJHQ KDU HWW ILNWLYW H[HPSHO JHQRPI|UWV)|UHWDJHWDQWDVKDKDIWHQRPVlWWQLQJSn6(.XQGHUHQ JLYHQWLGVSHULRG

 

.DVVDIO|GHI|UKHODI|UHWDJHW SEK 2PVlWWQLQJ 100 5|UHOVHNRVWQDG 70 $YVNULYQLQJDU 5 (%,7 25 6NDWW 28% (%,7VNDWW 18 $YVNULYQLQJDU 5 )|UlQGULQJDUL$7 7 )|UlQGULQJDUL5|. 3 8SSVNDWWDWNDVVDIO|GH)&)) 13   )LJXU.DVVDIO|GHWLOOI|UHWDJ .lOOD(JHQXWYHFNOLQJIUnQ+DQVRQHWDO +DOOJUHQRFK'DPRGDUDQ  (%,7lUHQHQJHOVNI|UNRUWQLQJRFKEHW\GHUHDUQLQJVEHIRUHLQWHUHVWDQGWD[ 'DPRGDUDQ  'HW EHUlNQDGH NDVVDIO|GHW Sn 6(.  WLOOIDOOHU VDPWOLJDlJDUHLI|UHWDJHWYLONHWLQNOXGHUDUEnGHDNWLHlJDUHRFKOnQJLYDUH (IWHUVRPNDVVDIO|GHWlUHQXSSVNDWWQLQJDYHQIUDPWLGDXWYHFNOLQJPnVWH GHWGLVNRQWHUDVGHWYLOOVlJDQXYlUGHEHUlNQDVPHGHQGLNRQWHULQJVIDNWRU %UHDOH\ 0\HUV'HWLQQHElUDWWRYDQVWnHQGHNDVVDIO|GH)&))_ PnVWHQXYlUGHEHUlNQDVPHGGHQDQJLYQDGLVNRQWHULQJVIDNWRUQLQQDQGHW NDQVlJDVUHSUHVHQWHUDHWWYlUGHLGDJ   'LVNRQWHULQJVIDNWRU

'LVNRQWHULQJVIDNWRUQ lU YLNWLJ RFK EHK|YHU XWYHFNODV \WWHUOLJDUH 'LVNRQWHULQJVIDNWRUQEHURUDYHQWLOOJnQJVULVNRFKI|UlQGUDVVnOHGHVQlU WLOOJnQJDUQDV ULVN YDULHUDU 1lU HWW I|UHWDJ YlUGHUDV DQYlQGV RIWD NDSLWDONRVWQDGHQ :$&&_{VRP GLVNRQWHULQJVIDNWRU RFK QlU DNWLHU lU}

XWJnQJVSXQNW DQYlQGV DYNDVWQLQJVNUDYHW I|U HJHW NDSLWDO VRP GLVNRQWHULQJVIDNWRU $NWLHlJDUYlUGHW NDQ RFNVn VRP WLGLJDUH SnSHNDWV EHUlNQDV PHG KMlOS DY :$&& GlU VNXOGHUQD VHGDQ VXEWUDKHUDV IUnQ I|UHWDJHWVWRWDODYlUGH'DPRGDUDQ



:$&& lU GlUPHG NDSLWDONRVWQDGHQ I|U KHOD I|UHWDJHW RFK EHURU DY NDSLWDOVWUXNWXUHQVDPWNDSLWDONRVWQDGHQI|UHJHWNDSLWDORFKOnQDWNDSLWDO  _{)&))lUHQHQJHOVNI|UNRUWQLQJRFKEHW\GHUIRUFDVWHGFDVKIORZIRUILUP'DPRGDUDQ :$&&lUHQI|UNRUWQLQJDY:HLJKWHG$YHUDJH&RVWRI&DSLWDO'DPRGDUDQ} 9AT = Anläggningstillgångar 9RöK = Rörelsekapital

)RUPHOQI|U:$&&VNULYV 

(

)

_U

_'

(

₍

(

'

'

U

7

_{& ' (}

+

×

+

+

×

−

= 1

:$&&

 )RUPHO.DSLWDONRVWQDG:$&&    .lOOD%UHDOH\RFK0\HUV där; Tc= företagets bolagsskatt rD= långivarnas avkastningskrav rE= ägarnas avkastningskrav

E = ägarnas kapital (bokfört värde) D = långivarnas kapital (bokfört värde)



 $SSOLNDWLRQWLOOVW|GI|UYlUGHULQJ

1lU HQ NDVVDIO|GHVYlUGHULQJ JHQRPI|UV DQYlQGV RIWD HWW VlUVNLOW YlUGHULQJVSURJUDP_{WLOOVW|GI|UYlUGHULQJHQ9lUGHULQJVSURJUDPPHWlU}

RIWD HQ YDQOLJ ([FHODSSOLNDWLRQ , VLQ HQNODVWH IRUP NDQ HQ NDVVDIO|GHVYlUGHULQJ GlUI|U XWWU\FNDV VRP HQ SURFHVV EHVWnHQGH DY WUH GHODUGlULQSXWDYGDWDlUGHQI|UVWD'DWDEHUlNQDVGlUHIWHUDXWRPDWLVNW DYDSSOLNDWLRQHQRFKHWWUHVXOWDWHUKnOOV



,QPDWQLQJHQ L VLJ lU UHODWLYW HQNHO HIWHUVRP GH IOHVWD SURJUDP W\GOLJW DQJHU YDU ROLND YlUGHQ VND VSHFLILFHUDV %HUlNQLQJHQ VNHU DXWRPDWLVNW WDFN YDUH SURJUDPPHWV I|UGHILQLHUDGH IXQNWLRQHU RFK IRUPOHU $WW VOXWOLJHQ OlVD RFK I|UVWn UHVXOWDWHW DY YlUGHULQJHQ EHK|YHU LQWH KHOOHU LQQHElUDQnJUDVW|UUHSUREOHPWDFNYDUHDWWPRGHOOHUQDRIWDW\GOLJWDQJHU WLOOJnQJHQVYlUGH3UREOHPDWLNHQOLJJHULVWlOOHWLDWWXSSVNDWWDVWRUOHNHQSn GDWDVRPDQJHVLDSSOLNDWLRQHQ6WRUOHNHQSnXSSVNDWWQLQJDUQDDYJ|UGH YlUGHQ VRP VND PDWDV LQ L PRGHOOHQ 'HW lU KlU SUREOHPDWLNHQ PHG LQIRUPDWLRQVKDQWHULQJ XSSNRPPHU HIWHUVRP LQIRUPDWLRQHQ OLJJHU WLOO JUXQGI|UXSSVNDWWQLQJDYGHYDULDEOHUVRPDQJHV



)|OMDQGH ILJXU LOOXVWUHUDU |YHUVNnGOLJW GH RYDQ QlPQGD VWHJHQ YLG NDVVDIO|GHVYlUGHULQJ

 

    

1. Input 2. Beräkning 3. Output

)LJXU7UHVWHJYLGNDVVDIO|GHVYlUGHULQJHJHQXWYHFNODG

 

 7LOOYlJDJnQJVVlWWYLGNDVVDIO|GHVYlUGHULQJ

7LOOYlJDJnQJVVlWWHW YLG HQ NDVVDIO|GHVYlUGHULQJ NDUDNWlULVHUDV DY DWW HQ RPIDWWDQGHPlQJGLQIRUPDWLRQVDPODVLQRFKKDQWHUDV3nJUXQGDYDWW GHW lU P|MOLJW DWW DQYlQGD HQ HQRUP PlQJG LQIRUPDWLRQ EOLU XUYDO DY LQIRUPDWLRQ P\FNHW YLNWLJW 9LONHQ LQIRUPDWLRQ VRP DQYlQGV VRP XQGHUODJ RFK KXU LQIRUPDWLRQHQ WRONDV lU HQ VXEMHNWLY I|UHWHHOVH 7LOOYlJDJnQJVVlWWHWlUGlUPHGYLNWLJWI|UDWWVNDSDXQGHUODJI|UHQJRG LQIRUPDWLRQVLQVDPOLQJ



, HQOLJKHW PHG RYDQVWnHQGH IRUPHO lU GHW P|MOLJW DWW LQGHOD NDVVDIO|GHVYlUGHULQJHQLHWWDQWDOGHODUWLOOYLONDLQIRUPDWLRQVNDVNDIIDV .DVVDIO|GHVIRUPHOQ EHVWnU L KXYXGVDN DY HWW NDVVDIO|GH RYDQ EHWHFNQDW µ&)µ RFK HQ GLVNRQWHULQJVIDNWRU µUµ 9LG HQ NDVVDIO|GHVYlUGHULQJ DY HWW I|UHWDJ XSSVNDWWDV GlUPHG HWW IUDPWLGD NDVVDIO|GH VRP ULVNMXVWHUDV PHG HQ GLVNRQWHULQJVIDNWRU 'DPRGDUDQ LLEHVNULYHUI\UDVWHJYLGJHQRPI|UDQGHDYNDVVDIO|GHVYlUGHULQJ              )LJXU7LOOYlJDJnQJVVlWWYLGNDVVDIO|GHVYlUGHULQJHJHQXWYHFNODG      .lOOD'DPRGDUDQLL  Värderings- program Värde Anta diskonterings-faktor Beräkna nuvarande kassaflöden Estimera framtida kassaflöden Estimera kassaflöden under RP.

6RP IUDPJnU DY RYDQVWnHQGH LOOXVWUDWLRQ KDU GH SURJQRVWLVHUDGH NDVVDIO|GHQDGHODWVLQLWYnSHULRGHUDQJLYHWPHGVLIIUDRFKLILJXU )|UNRUWQLQJHQ µ53µ EHW\GHU UHVLGXDOSHULRG , DYVQLWW  I|OMHU HQ QlUPDUHI|UNODULQJDYYDGEHJUHSSHWLQQHElU



&RSHODQGHWDOEHVNULYHUHWWOLNQDQGHWLOOYlJDJnQJVVlWW)|UIDWWDUQD PHQDUDWWI\UDYLNWLJDVWHJPnVWHJHQRPI|UDVLQQDQHWWYlUGHNDQHUKnOODV (QOLJW PRGHOOHQ VND I|UHWDJHWV KLVWRULN DQDO\VHUDV SURJQRVHU J|UDV OLNVRP XSSVNDWWQLQJ DY GLVNRQWHULQJVIDNWRU VDPW XSSVNDWWQLQJ DY UHVLGXDOYlUGH



, QHGDQVWnHQGH DYVQLWW J|UV HQ JHQRPJnQJ DY WLOOYlJDJnQJVlWWHW YLG NDVVDIO|GHVYlUGHULQJ XWLIUnQ GHQ VWUXNWXU VRP 'DPRGDUDQ  LL EHVNULYHU



 $QWDHQGLVNRQWHULQJVIDNWRU

'HW I|UVWD VWHJHW lU DWW EHVWlPPD GLVNRQWHULQJVIDNWRU 'LVNRQWHULQJVIDNWRUQ YDULHUDU EHURHQGH Sn YLONHQ W\S DY WLOOJnQJ VRP YlUGHUDV 'DPRGDUDQ  LL 1lU ROLND WLOOJnQJDU YlUGHUDV YDULHUDU WLOOYlJDJnQJVVlWWHWWLOOYLVVGHO9lUGHULQJDYHJHWNDSLWDOVNDVNHQlUHWW I|UHWDJKDUHQVWDELOILQDQVLHOOVWUXNWXUVDPWYLGGHIDOOGnHQGDVWYlUGHW DYDNWLHUlULIRNXV'DPRGDUDQLLL'LVNRQWHULQJVIDNWRUQNRPPHU GlUPHGDWWI|UlQGUDVI|UDWWDYVSHJODWLOOJnQJHQVULVN'DPRGDUDQ LL 6RP WLGLJDUH SnSHNDWV DQYlQGV :$&& VRP GLVNRQWHULQJVIDNWRU QlU KHODI|UHWDJHWlUXWJnQJVSXQNW



 %HUlNQLQJDYQXYDUDQGHNDVVDIO|GH

1lUGLVNRQWHULQJVIDNWRUQEHVWlPWVVNDQXYDUDQGHNDVVDIO|GHQEHUlNQDV I|U lJDUQD bU KHOD I|UHWDJHW XWJnQJVSXQNW EHUlNQDV HWW NDVVDIO|GH I|U VDPWOLJD ILQDQVLlUHU L I|UHWDJHW 'DPRGDUDQ  LL ,QIRUPDWLRQ RP DNWXHOODNDVVDIO|GHQNDQHQNHOWKlPWDVIUnQI|UHWDJHWVnUVUHGRYLVQLQJ 

 (VWLPHULQJDYIUDPWLGDNDVVDIO|GHXQGHUSURJQRVSHULRGHQ 'HW lU XQGHU GHW WUHGMH VWHJHW VRP YlUGHULQJHQV DQWDJDQGHQ RP IUDPWLGHQ XSSNRPPHU 'HW WUHGMH VWHJHW KDQGODU RP DWW HVWLPHUD IUDPWLGD NDVVDIO|GHQ XQGHU HQ SURJQRVSHULRG 8QGHU SURJQRVSHULRGHQ DQDO\VHUDVGlUPHGI|UHWDJHWVDYNDVWQLQJVSRWHQWLDO'DPRGDUDQLL