PRECIO VAN TIR ANALISIS DE S

% descuento Base
$200,000,000 $ 156,958,247 26%
0% $ 8,000 $ 156,958,247 26%
$100,000,000 7,920 $ 145,330,878
1% $ 25%
2% $ 7,841 $ 122,423,799 21%
3% $ 7,762 $ 88,915,058 17%
$-
4% $ 7,685
0% $ 45,779,759
1% 2% 10% 3% 4% 5%
5% $ 7,608 $ -5,757,066 3%
$(100,000,000)
6% $ 7,532 $ -64,278,178 -5%
7% $ 7,457 $ -128,238,684 -14%
8% $
$(200,000,000) 7,382 $ -196,033,301 -23%
9% $ 7,308 $ -266,062,306 -32%
10% $
$(300,000,000) 7,235 $ -336,792,447 -40%
11% $ 7,163 $ -406,809,709 -46%
12% $ 7,091 $ -474,861,640 -52%
$(400,000,000)
13% $ 7,020 $ -539,887,810 -56%

$(500,000,000)

$(600,000,000)

% DESCUENTO PRECIO V
 ANALISIS DE SENSIBILIDAD
40%

20%

4% 5% 6% 7% 8% 9% 10% 11% 12% 13%

0%

-20%

-40%

-60%

-80%

% DESCUENTO PRECIO VENTA VAN TIR

 40%

20%

12% 13%
0%

-20%

-40%

-60%

-80%