Documentos de Académico
Documentos de Profesional
Documentos de Cultura
77 - Valoración de Empresas
77 - Valoración de Empresas
77 - Valoración de Empresas
•
3
• V0
• Utilidadesj
• 𝑘
∞
𝑈𝑡𝑖𝑙𝑖𝑑𝑎𝑑𝑒𝑠𝑗
𝑉0 = ∑
(1 + 𝑘)𝑗
𝑗=1
𝑈𝑡𝑖𝑙𝑖𝑑𝑎𝑑
𝑉0 = = 200.000 €
𝑘
20
𝑈𝑡𝑖𝑙𝑖𝑑𝑎𝑑𝑒𝑠𝑗 1 − (1 + 𝑘)−20
𝑉0 = ∑ = · 20.000 = 170.271′ 27
(1 + 𝑘)𝑗 𝑘
𝑗=1
4
V0 = ∑ bienesj
j=1
• 𝑉0
• Bienesj
•
•
7
•
9
•
10
•
•
•
•
•
•
•
•
•
•
•
•
•
11
𝐅𝐓𝐣
𝐕𝐑 𝐧
13
•
14
𝐂𝐈𝐞
n
FLTEj VEn
VE0 = ∑ +
(1 + k 0 ) (1 + k 0 )n
j
j=1
15
𝐤𝟎
𝐕𝐄𝐧
CIe
16
≅
17
n
FLTPj VAn
VA0 = ∑ +
(1 + k e )j (1 + k e )n
j=1
𝐅𝐋𝐓𝐏𝐣
𝐤𝐞
RPe
𝐕𝐀𝐧
18
n
FLTDj VDn
VD0 = ∑ +
19
(1 + k d ) (1 + k d )n
j
j=1
𝐤𝐝
𝐕𝐃𝐧
VE = VA + VD
VA = VE – VD
n
FLTPj VAn
VA0 = ∑ +
(1 + k e ) (1 + k e )n
j
j=1
20
n
FLTPj VAn
VA= å j
+
j=1 (1+ ke ) (1+ ke )n
n
FLTE j VEn
VE = å j
+
j =1 (1+ k0 ) (1+ k0 )n
n
FLTD j VDn
VD = å j
+
j=1 (1+ kd ) (1+ kd )n
• CIe
•
21
n
FLTPj VAn
VA0 = ∑ +
(1 + k e ) (1 + k e )n
j
j=1
n
FLTDj VDn
VD0 = ∑ +
(1 + k d ) (1 + k d )n
j
j=1
n
FTj VR n
V0 = ∑ +
(1 + k) (1 + k)n
j
j=1
∞
FTj
V0 = ∑
(1 + k)j
j=1
•
23
FTj
∑∞
j=n+1 (1 + k)j VR n
VA(FT)n+1,∞ = ( n )=
(1 + k) (1 + k)n
FTj
∑∞
j=n+1 (1+k)j
24
•
25
•
CIe RPe RAc
26
𝐏𝐂𝐓
29
o
33
VA = VE − VD
34
n
FLTEj VEn
VE0 = ∑ +
(1 + k 0 ) (1 + k 0 )n
j
j=1
35
AhT = t e · GF
te
𝐕(𝐂𝐂)𝐬𝐭
𝐞 = 𝐕(𝐄𝐱) + 𝐕(𝐃𝐂𝐦) − 𝐕(𝐀𝐂𝐦)
37
•
39
40
RM − Rf
R f = 4% PM = 5%
k e = R f + PM + Pe
41
Pe = βT · PM
σRFdT
βT =
σRM
𝛔𝐑𝐅𝐝𝐓
𝛔𝐑 𝐦
RBE − GF − TAX
RFdT =
RPe
R f = 4,5% PM = 5%
σRFdT σRM
ke
σRFdT 0,11
Pe = · PM = · 5% = 0,09 · 5% = 0,46%
σRM 0,12
TAX
te =
RAI
k e = 9,96%
k d = 4,56%
t e = 20% k0
1.545 2.120
k 0 = 9,96% · + 4,56% · (1 − 0,2) · = 6,31%
1.545 + 2.120 1.545 + 2.120
43
RPe
Rf
334.900 112.000
k 0 = 9,31% · + 7,08 · (1 − 0,2) · = 8,39%
334.900 + 112.000 334.900 + 112.000
45
∞
FTj
V0 = ∑
(1 + k)j
j=1
46
FTn+1
Vn =
k−g
FTn+1
VR n =
k − gs
47
𝐤 ke k0
𝐠𝐬
• k0
• ke
48
120.000
VEn = = 1.668288
6,31% − 1,20%
•
49
50
VE = VA + VD
51
n
FLTEj VEn
VA0 = ∑ + − RAc
(1 + k 0 )j (1 + k 0 )n
j=1
52
k e = R f + PM + Pe
RPe RAc
k0 = ke · + k d · (1 − t e ) ·
RPe + RAc RPe + RAc
σRFdT
k e = R f + PM + · PM
σRM
FTn+1
Vn =
k
n
58
FLTEj VEn
VE0 = ∑ +
(1 + k 0 )j (1 + k 0 )n
j=1
59
𝐈𝐄𝐅
𝐕(𝐂𝐍𝐍)
63
Σ
64
RAc
e=
RP
65
RBE − (TAX
V(CC)st
e Σ
V(Ex)
V(DCm)
−V(ACm)
V(AFe )
V(RAc) − GF(1 − t e )
V(RP) − DIV
V(ORP) + OIG
66
β
70
FLTE20X6
VE20X5 =
k0 − gs
𝐅𝐋𝐓𝐄𝟐𝟎𝐗𝟔
𝐤𝟎
𝐠𝐬
2.693.000
VEn = 0,189 ⁄ = 5.987.906 €
71
(1 + 0,189)5
VA = VE − RAc
72
75
•
78
RBE−GF−TAX
RFdT =
RPe
79
VEn 929.651 €
VEn actualizado = 5
= = 582.818 €
(1 + k 0 ) (1 + 9,79%)5
80
81