Fuente de Financiamiento Monto Financiamieto Ponderación Costo

Deuda
Rpta 1 Acciones comunes
Acciones Preferentes
Total Financiamiento 100% WACC
Costo Ponderado
 0 1 2 3 4
FEO
Rpta 2 Cok
VA
VAN
TIR
5
 Cuadro de respuestas con 6 decimales
Alternativa Inversión K D.Est.
1 100% VISA
2 100% NETFLIX
Rpta 3 3 80% Visa 20% Netflix
4 60% Visa 40% Netflix
5 50% Visa 50% Netflix
6 40% Visa 60% Netflix
7 20% Visa 80% Netflix

VISA NETFLIX
Date Inicio Final Inicio Final
3/1/2017 88.870003 91.220001 147.809998 152.199997
4/1/2017 91.220001 95.230003 152.199997 163.070007
5/1/2017 95.230003 93.779999 163.070007 149.410004
6/1/2017 93.779999 99.559998 149.410004 181.660004
7/1/2017 99.559998 103.519997 181.660004 174.710007
8/1/2017 103.519997 105.239998 174.710007 181.350006
9/1/2017 105.239998 109.980003 181.350006 196.429993
10/1/2017 109.980003 112.589996 196.429993 187.580002
11/1/2017 112.589996 114.019997 187.580002 191.960007
12/1/2017 114.019997 124.230003 191.960007 270.299988
1/1/2018 124.230003 122.940002 270.299988 291.380005
2/1/2018 122.940002 119.620003 291.380005 295.350006
3/1/2018 119.620003 126.879997 295.350006 312.459991
4/1/2018 126.879997 130.720001 312.459991 351.600006
5/1/2018 130.720001 132.449997 351.600006 391.429993
6/1/2018 132.449997 136.740005 391.429993 337.450012
7/1/2018 136.740005 146.889999 337.450012 367.679993
8/1/2018 146.889999 150.089996 367.679993 374.130005
9/1/2018 150.089996 137.850006 374.130005 301.779999
10/1/2018 137.850006 141.710007 301.779999 286.130005
11/1/2018 141.710007 131.940002 286.130005 267.660004
12/1/2018 131.940002 135.009995 267.660004 339.5
1/1/2019 135.009995 148.119995 339.5 358.100006
2/1/2019 148.119995 156.190002 358.100006 356.559998
3/1/2019 156.190002 164.429993 356.559998 370.540009
4/1/2019 164.429993 161.330002 370.540009 343.279999
5/1/2019 161.330002 173.550003 343.279999 367.320007
6/1/2019 173.550003 178 367.320007 322.98999
7/1/2019 178 180.820007 322.98999 293.75
8/1/2019 180.820007 172.009995 293.75 267.619995
9/1/2019 172.009995 178.860001 267.619995 287.410004
10/1/2019 178.860001 184.509995 287.410004 314.660004
11/1/2019 184.509995 187.899994 314.660004 323.570007
12/1/2019 187.899994 198.970001 323.570007 345.089996
1/1/2020 198.970001 181.759995 345.089996 369.029999
2/1/2020 181.759995 161.119995 369.029999 375.5
3/1/2020 161.119995 178.720001 375.5 419.850006
4/1/2020 178.720001 195.240005 419.850006 419.730011
5/1/2020 195.240005 193.169998 419.730011 455.040009
6/1/2020 193.169998 190.399994 455.040009 488.880005
7/1/2020 190.399994 211.990005 488.880005 529.559998
8/1/2020 211.990005 199.970001 529.559998 500.029999
9/1/2020 199.970001 181.710007 500.029999 475.73999
10/1/2020 181.710007 210.350006 475.73999 490.700012
11/1/2020 210.350006 218.729996 490.700012 540.72998
12/1/2020 218.729996 193.25 540.72998 532.390015
1/1/2021 193.25 212.389999 532.390015 538.849976
2/1/2021 212.389999 211.729996 538.849976 521.659973
3/1/2021 211.729996 233.559998 521.659973 513.469971
4/1/2021 233.559998 227.300003 513.469971 502.809998
5/1/2021 227.300003 233.820007 502.809998 528.210022
6/1/2021 233.820007 246.389999 528.210022 517.570007
7/1/2021 246.389999 229.100006 517.570007 569.190002
8/1/2021 229.100006 222.75 569.190002 610.340027
9/1/2021 222.75 211.770004 610.340027 690.309998
10/1/2021 211.770004 193.770004 690.309998 641.900024
11/1/2021 193.770004 216.710007 641.900024 602.440002
12/1/2021 216.710007 226.169998 602.440002 427.140015
1/1/2022 226.169998 227 427.140015 394.519989
Beta
0.92
0.99