Documentos de Académico
Documentos de Profesional
Documentos de Cultura
70
37.5
2,622.8
318.5
2,941.3
Mtodo de Mltiplos
Mltiplos - Anexo
9
Ao 1988
Ventas Netas
Otros Ingresos
3,341,423.00
Ventas
29,237.00
Costos y Gastos
Valor
Patrimonial
2,941,300.00
318,500.00
2,622,800.00
70.00
9.21
2,941,300.00
318,500.00
2,622,800.00
70.00
Ingreso Operativo
11.41
2,941,300.00
318,500.00
2,622,800.00
70.00
Ingreso Neto
18.10
2,624,554.30
70.05
2.20
2,752,941.40
73.47
2,284,640.00
Gastos de Ventas
799,025.00
Valor en Libros
33,535.00
Valor Estimado
Valor de Deuda
0.9
Costos de Ventas
Gastos de Intereses
Valor Empresa
0.00
253,460.00
Impuestos
108,457.00
Ganancias Netas
145,003.00
Ingreso Operativo
257,758.00
319,275.00
1.20
9.0%
7.2%
10.9%
41%
3%
16%
84%
7.2%
(9,2%;10,1%)
11.6%
Ao 1989
Ventas
Clculo del Kd
6%
Clculo del Ke
17.7%
Ao 1991
Ao 1992
9.65%
Ao 1990
Ao 1993
Ao 1994
Ao 1995
Ao 1996
Ao 1997
Ao 1998
3,582,005.46
3,839,909.85
4,116,383.36
4,412,762.96
4,730,481.89
5,071,076.59
5,436,194.10
5,827,600.08
6,247,187.28
6,696,984.77
Margen Ops
345,663.53
370,551.30
397,230.99
425,831.63
456,491.50
489,358.89
524,592.73
562,363.41
602,853.57
646,259.03
Impuesto
141,722.05
151,926.03
162,864.71
174,590.97
187,161.52
200,637.15
215,083.02
230,569.00
247,169.96
264,966.20
EBIT (1-t)
203,941.48
218,625.27
234,366.29
251,240.66
269,329.99
288,721.75
309,509.71
331,794.41
355,683.61
381,292.83
Valor Terminal
3,056,180.92
Capital de Trabajo
Flujo Neto
Valor Empresa
Valor Deuda
Valor Patrimonial
Precio por Accin
0.00
0.00
0.00
0.00
0.00
39,508.98
42,353.63
45,403.09
48,672.12
52,176.51
203,941.48
218,625.27
234,366.29
251,240.66
269,329.99
249,212.76
267,156.08
286,391.32
307,011.49
3,385,297.24
1,903,963.40
318,500.00
1,585,463.40
42.31
Flujo n
392,731.61