ACTIVIDAD CUAU 4 NOV.xlsx - Rendimiento esperado del...

This preview shows page 1 - 4 out of 4 pages.

Rendimiento esperado del capital accionario (equity capital) beta estimada error inferior superior 0.9768 DATOS HISTORICOS *SACAR NOSOTROS risk free 2.35% t bills 3m E(Rm) 10.04% anual premio mkt 7.690% CAPM: E(RN) 9.86% 10.0400% Estructura de capital (0) deuda total 3464 mdd D/V 27.70% equily comun total 9040 mdd E/V 72.30% suma capital (v) 12504 Tax 16.08% WACC (0) 7.743% Estructura de capital (6) deuda total 3000 D/V 24.92% equily comun total 9040 E/V 75.08% suma capital (v) 12040 Tax 16.08% WACC (6) 8.122%
Image of page 1
Cd(0) 2.638% Cd(6) 2.792%
Image of page 2
ACTUAL 1 EBIT (1-Tax) 4029 4408.89 Capex
Image of page 3
Image of page 4

You've reached the end of your free preview.

Want to read all 4 pages?

Unformatted text preview: 1119 Depreciacion 705 Capex Neto 414 change in Acc Receiable -270 Change in inventories-490 Change in Accc Payable 1525 cambio en capital de trabajo 765 tasa de reinversion (RR) 29.3% REINVERSION 1290.168 FCFF 2850 3118.73 ROC debt capital 3464 equity capital 9040 total capital 12504 ut neta 4029 ROC 32.222% TASA DE CRECIMIENTO (RR * ROC) 9.43% 2 3 4 5 4824.60754069255 5279.52 5777.32388228031 6322.07 1411.817 1544.937 1690.609 1850.017 3412.79 3734.58 4086.71 4472.05...
View Full Document

  • Fall '19

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors