Documentos de Académico
Documentos de Profesional
Documentos de Cultura
BETA ACTIVOS
BETA INDUSTRIA
BETA UNLEVERED
BETA PATRIMONIO
PRIMA DE RIESGO DE M
BETA PROYECTO
BETA LEVERED
COK
WACC
<--- HAMADA
PTO VISTA FC R
* ECO O PROY FCL WACC
ACC O FIN FCA COK
VAN FIN
0
FCA -245,000
1 2 3 4 MAQ
19,600 19,600 19,600 19,600 V ADQ 490,000
50 50 50 50 VIDA ÚTIL 4
30 30 30 30 DEP LR 122,500
DEP ACUM 4 490,000
980,000 980,000 980,000 980,000
-588,000 -588,000 -588,000 -588,000 VM4 45,000 <--- DATO
-38,000 VL4 0 <--- VADQ - DEP ACUM
-122,500 -122,500 -122,500 -122,500 VRN4 31,500 <--- VM - (VM - VL)*TAX
269,500 269,500 231,500 269,500
-80,850 -80,850 -69,450 -80,850 FINANCIAMIENTO
122,500 122,500 122,500 122,500 PRÉSTAMO 245,000
31,500 AMORT 61,250 <--- PRÉSTAMO/NRO CUOTAS
311,150 311,150 284,550 342,650
14%
INT = CUOTA
34,300 95,550
25,725 86,975
17,150 78,400
8,575 69,825
D/E*(1 - TAX))
D/E*(1 - TAX))
H - RFH) + RP
1 - TAX
COSTO ESCUDO WACC
14% 0.7 4.90%
29.5% 14.75%
19.65%