Documentos de Académico
Documentos de Profesional
Documentos de Cultura
00
bono cupon $ 1,032.50 Pvifa (1 - (1 + r)^-n) / r
pago 1 4.9955
liquidacion 1/1/2000 $ 1,044.96
Vencimietno 1/1/2016
rendimiento requerido 5.50% Retorno nominal 7.41%
Tasa de inflacion 3.20% Retorno real 4.07%
CAMP 13.40% CAPM RF+((Rm-Rf)*Beta)
Beta 1.2 RM 11.90%
Tasa libre de riesgo 4.40%
6.85%
7.15%
6.91%
0.29%
0.30%
6.85%
6.61%
Estrcutura capital deseada WACC 9.20%
Deuda 30%
Capital 70%
CAMP 11.50%
Costo de deuda 5.90%
Tasa tributaria 35%
Costos $ 55,000,000.00
Flotation cost
Common stock 7%
Preferred stock 4%
Debt 3%
Efectivo despues de impuestos $ 2,900,000.00 Capital 0.61
Tasa 4% Deuda 39.39%
Razon D/C 65% WACC 10.05%
CAMP 13% WACC ajustado 12.05%
Costo de deuda 5.50% VPN $ 36,045,197.74
Factoe de ajuste 2%
64.52%
35.48%
9.68%
Tasa prestamos 6.50% Costo de capital 9.80%
WACC 9.80% Costo de Capital 10.52%
Tasa Tributaria 35% WACC 8.94%
Costo de capital 11.95%
WACC 8.09%