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
COK 384.484%
D 0.6
P 1
TEA 10%
COK 15%
TAX 29.50%
TIR 14.50%
EQ 1 1,800 VENTAS
VIDA ÚTIL 3 AÑOS C VAR 40%
CF
V 1 OPE 1,200 DEP EDIF
V 2 OPE 1,680 DEP EQ
V 3 OPE 2,352 EBIT
IMPUESTOS 15%
FCL 4 OPE 1,100 DEP
G FCL 5+ 2% INV EDIF
INV EQ
C VAR 40% VENTAS FCL
CF 300 VT
FCL + VT
TAX 15%
COK 18.100%
COK = RFA + BETA APAL*(RMH - RFH) + RP
1 2 3 4
ETAPA INVERSIONES ETAPA OPERACIONES
0 1 2 3 4 5 6+
1,200 1,680 2,352
-480 -672 -941
-300 -300 -300
-167 -167 -167
-600 -600 -600
0 0 0 -347 -59 345
52 9 -52
767 767 767
-500
-1,800
-500 -1,800 0 472 717 1,060 1,100
6,969
-500 -1,800 0 472 717 1,060 8,069
COK 18.10%
VAN 2,066
VIABLE
EDIF
VADQ 500
VIDA ÚTIL 3
DEP LR 167 <--- VADQ/VIDA ÚTIL
DEP ACUM 3 500
EQ
VADQ 1,800
VIDA ÚTIL 3
DEP LR 600 <--- VADQ/VIDA ÚTIL
DEP ACUM 3 1,800
ACT 10,000,000
VU 20 AÑOS
PAT 50%
FCL CRECE 2% PERPETUA DEUDA 50%
TEA 8%
VENTA 5000000
CF -1,000,000
DEP EQ -500,000
EBIT 0 3,500,000
IMPUESTOS 30% -1,050,000
DEP 500,000
INV EDIF -10,000,000
FCL -10,000,000 2,950,000
VT
FCL + VT -10,000,000 2,950,000
COK 12.39474%
1 - TAX
FUENTE MONTO % COSTO ESCUDO
DEUDA 1 50% 8.0% 70.0000%
PAT 50% 12.39%
E+D 100%
%DEUDA=D/(E+D)
%PAT=E/(E+D)
ETAPA OPERACIONES EDIF
2 3+ VADQ 10,000,000
1,000,000 1,000,000 VIDA ÚTIL 20
5 5 DEP LR 500,000 <--- VADQ/VIDA ÚTIL
DEP ACUM 3 1,500,000
5000000 5000000
-1,000,000 -1,000,000 VM3 0 <--- DATO
-500,000 -500,000 VL3 0 <--- VADQ - DEP ACUM
3,500,000 3,500,000 VRN3 0 <--- VM - (VM - VL)*TAX
-1,050,000 -1,050,000
500,000 500,000
2,950,000 2,950,000
43,001,880 VT=FCL(1+G PERP)/(R-G PERP)
2,950,000 45,951,880
WCC 9.00%
30,675,416
VIABLE
WACC
2.80%
6.20%
9.00%
BETA APA 0.7 BETA DES = BETA APAL/(1 + D/E*(1 - TAX))
DEUDA 15.5
CAPITAL 120.5
TAX 32%
BETA DES 0.64
D/E*(1 - TAX))
INVER 85000 BETA DES = BETA APAL/(1 + D/E*(1 - TAX))
BETA APAL = BETA DES*(1 + D/E*(1 - TAX))
D 0.5 COK = RFA + BETA APAL*(RMH - RFH) + RP
E 1
BETA DES 1.1
ABC
DEUDA 68% D/E 0.5000
TEA 10% TAX 29%
BETA APAL 1.49
XYZ
DEUDA 32.00% COK 32%
TEA 24%
%DEUDA 33%
%D1 23%
%D2 11%
%PAT 67%
1 - TAX
COSTO ESCUDO WACC
10.0% 71.0000% 1.61%
24.0% 71.0000% 1.82%
32.02% 21.35%
24.77%
RFA 2%
BETA APA 1.1 BETA DES = BETA APAL/(1 + D/E*(1 - TAX))
RMH-RFH 9.00% BETA APAL = BETA DES*(1 + D/E*(1 - TAX))
COK = RFA + BETA APAL*(RMH - RFH) + RP
COK 11.90%
D 0.33
E 1
D/E 0.3300
TAX 30%
BETA APAL 1.32
COK 16%
1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 1 25% 10.0% 70.0000% 1.74%
PAT 75% 16.40% 12.30%
E+D 100% 14.03%
CPPC = WACC
WACC 15%
D 1.5 K
E 1 K
PARA EL COK
%DEUDA = D/(E + D)
%DEUDA 60%
i ANTES IMP 14.29%
DEUDAS
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 60% 14.29% 70% 6.00%
PAT 40% 22.50% 9.00%
E+D 100% 15.00%
COK 22.50%
TAX 35% BETA DES > BETA APAL > COK > WACC
TEXTIL METRO
BETA APALANCADA 1.8
D 1.2
P
TAX 32%
RP 36%
RMH-RFH 9.67%
RA 0.51%
A APAL > COK > WACC
TEXTIL MT
0.99 1.02
DEUDAS
%DEUDA = D/(E + D)
%PAT = E/(E + D)
WACC 13.50%
TEA 10%
TAX 30%
FUENTE MONTO % COSTO ESCUDO WACC
PRÉSTAMO 0 50% 10.00% 70% 3.50%
PAT 0 50% 20.00% 10.00%
E+D 0 100% 13.50%
COK 0.2
RFA 0.51%
RMH - RFH 9.67%
RP 3.06%
TAX 35% BETA DES > BETA APAL > COK > WACC
TEXTIL METRO
BETA APA 1.6
D 1
P
TAX 35%
DEUDAS
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
BANCO S 19% 9.5% 65.0000% 1.16%
BANCO CH 19% 7.2% 65% 0.88%
PAT 63% 16.75% 10.47%
E+D 100% 12.50%
%DEUDA = D/(E + D)
%PAT = E/(E + D)
TAX 30%
EMPRESAS DE REFERENCIA
ART DEC LG
BETA APAL 1.25 1.4
D/E 1.8 1.1
TAX 17% 17%
FINANCIAMIENTO
D/E 1.5 <--- OBJETIVO
TASA INT 12% TEA
WACC 10.88% …
VAN ECO -312,809
BETA DES = BETA APAL/(1 + D/E*(1 - TAX))
BETA APAL = BETA DES*(1 + D/E*(1 - TAX))
COK = RFA + BETA APAL*(RMH - RFH) + RP
LG
B DES 0.73
D/E 1.50
TAX 30%
B APAL 1.50
COK 14.60%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO
DEUDA 60% 12% 70%
PAT 40% 14.60%
E+D 100%
VM 3 0 <--- DATO
VL 3 2,500,000 <--- V ADQ - DEP ACUM
1,750,000 VRN 3 750,000 <--- VM - (VM - VL)*TAX
1,500,000
1,250,000
TEA 1 - TAX
MONTO % COSTO ESCUDO WACC
50% 10% 70% 3.50%
50% 11.69% 5.84%
100% 9.34%
BETA 0.8
RF 3%
RMH - RFH 7%
Ke = COK 8.60% <--- RF + BETA APAL*(RMH - RFH) + RP
Kd = i A IMP 6.00%
We = %E 80%
Wd = %D 20%
TAX 0%
We = %E 40%
Wd = %D 60%
Ke = COK 8.60%
Kd = i A IMP 6.00%
TAX 0%
WACC 7.04%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 20% 6.00% 100% 1.20%
PAT 80% 8.60% 6.88%
E+D 100% 8.08%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 60% 6.00% 100% 3.60%
PAT 40% 8.60% 3.44%
E+D 100% 7.04%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 25% 12% 70.000% 2.08%
PAT 75% 15.26% 11.47%
E+D 100% 13.56%
INV INICIAL 2,000,000
D 1.5
E FUENTE MONTO %
PB LP 600,000 30%
PB LP 600,000 BONOS 600,000 30%
TASA INT 10% TEA PAT 800,000 40%
E+D 2,000,000 100%
BONOS 600,000
TASA INT 5% COSTO DE LOS PRÉST BANCARIOS <--- TASA INT ANT
COSTO DEL PATRIMONIO <--- COK
COK 12%
TAX 30%
D/E 1.5
DEUDAS
TEA 1 - TAX
COSTO ESCUDO WACC
10% 70% 2.10%
5% 70% 1.05%
12% 4.80%
7.95%
D/E 75%
TAX 30%
BETA APAL 1.63 <--- R NEG + R DEUDA
%DEUDA = D/(E + D)
%PAT = E/(E + D)
%DEUDA 43%
%PAT 57%
DEUDAS
TEA 1 - TAX
% COSTO ESCUDO WACC
43% 9.0% 70.000% 2.70%
57% 15.31% 8.75%
100% 11.45%
INV INICIAL
INV INICIAL
D 1.5
E 1
TEA 10%
TAX 30%
RFA 3%
RMH - RFH 5%
RP 2%
COEF 85%
DESESTA 20%
DE MER 10%
BETA APA 1.7
COK 13.500%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 60% 10.0% 70.000% 4.20%
PAT 40% 13.50% 5.40%
E+D 100% 9.60%
D/E 0.62
TAX 35.11%
BETA APAL 1.35
COK 13.25%
0 1 2 3
-440,000 280,000 324,000 416,000 %DEUDA = D/(E + D)
168,395 %PAT = E/(E + D)
-50,678 -55,949 -61,768
-17,513 -12,243 -6,424 DEUDA 38% INV INICIAL
6,149 4,298 2,255 INV INICIAL 440,000
-271,605 217,957 260,107 350,064 DEUDA 168,395
10.40%
N DEUDA I AMORT + INT =
1 168,395 50,678 17,513
2 117,717 55,949 12,243
3 61,768 61,768 6,424
TAX 29%
AVOCADO NEGOCAS
BETA DES 0.95 0.91 0.93
D/E 43%
TAX 29%
BETA APAL 1.21 <--- R NEG + R DEUDA
INC ACT 125000 100 1%
186 1.86%
BANCO LOCAL
TEA 21%
FINANCIO 13%
PLAZO 5 AÑOS
CUOTA CTE
TAX 30%
RAF 3.50%
RMH -RFH 8.60%
RP 1.8600%
BETA DES 2.3
BETA DES > BETA APAL > COK > WACC
%DEUDA = D/(E + D)
%PAT = E/(E + D)
%DEUDA
%PAT #DIV/0!
#DIV/0!
DEUDAS
TEA 1 - TAX
% COSTO ESCUDO WACC
13% 21.0% 70.000% 1.91%
87% 27.21% 23.67%
100% 25.58%
INV INICIAL
INV INICIAL
RAF 2% BETA DES > BETA APAL > COK > W
BETA APA 1.1
RMH 12% BETA DES = BETA APAL/(1 + D/E*
RFH 3% BETA APAL = BETA DES*(1 + D/E
RP 0% COK = RFA + BETA APAL*(RMH -
ETA DES > BETA APAL > COK > WACC COK 11.90%
PROYECTO EN PERÚ
DEUDA 53% INV INICIAL
PAT 47% INV INICIAL
D/E 1.13
TAX 31%
TAX 30%
SAMSUNG LG
TAX 17% 17%
BETA APAL 1.25 1.4
D/E 1.3 1.1
D/E 1.5
TASA INT 12% TEA
RLR o RF 0.981%
RMH - RFH 8%
SAMSUNG LG
BETA DES 0.60 0.73 0.67
D/E 1.5
TAX 30%
BETA APAL 1.37 <--- PROYECTO
COK 13.53%
TEA
FUENTE MONTO % COSTO
DEUDA 60% 12.00%
PAT 40% 13.53%
E+D 100%
= 1,500,000
= 1,250,000
%DEUDA = D/(E + D)
%PAT = E/(E + D)
1 - TAX
ESCUDO WACC
70% 5.04%
5.41%
10.45%
NT ANTES DE IMPUESTOS
TAX 30%
DEUDA
D 2 0
E FCL -360,000
PLAZO 3 AÑOS (+) PRÉSTAMO 240,000
CUOTA CTE <--- FRANCÉS (-) AMORT
TASA INT 9% TEA (-) INTERÉS
(+) EF = INT*TAX
COK 13% FCA -120,000
D 2
E 1
1 2 3 4 %DEUDA = D/(E + D)
92,333 160,310 162,465 20,000 %PAT = E/(E + D)
9%
N DEUDA I AMORT + INT =
1 240,000 73,213 21,600
2 166,787 79,802 15,011
3 86,985 86,985 7,829
TEA
FUENTE MONTO % COSTO
DEUDA 67% 9.00%
PAT 33% 13.00%
E+D 0 100%
1 - TAX
ESCUDO WACC
70% 0.0420
0.0433
0.0853
ÉS ANTES DE IMPUESTOS
D/E 2 <--- PROY 0
FCL -450,000
PLAZO 3 AÑOS (+) PRÉSTAMO 300,000
AMORT CTE <--- ALEMÁN (-) AMORT
TASA INT 10% TEA (-) INTERÉS
(+) EF = INT*TAX
TAX 34% FCA -150,000
B DES 0.65
RF 2.50%
RMH - RFH 6%
RP 1.75%
B DES 0.65
D/E 2
TAX 34%
B APAL 1.51
COK 13.30%
1 2 3 %DEUDA = D/(E + D)
172,000 184,000 197,000 DEUDA 67% INV INICIAL
INV INICIAL 450,000
-100,000 -100,000 -100,000
-30,000 -20,000 -10,000 DEUDA 300,000
10,200 6,800 3,400
52,200 70,800 90,400 CRONOGRAMA DE PAGOS
TEA 1 - TAX
% COSTO ESCUDO WACC
20% 34% 70% 0.0476
80% 17.95% 0.1436
100% 0.1912
D 1.5
E 1
WACC 20%
TAX 28%
%DEUDA = D/(E + D)
%PAT = E/(E + D)
1 2 3
100,000 100,000 100,000 DEUDA 60% INV INICIAL
-28,000 -28,000 -28,000 DEUDA 48,000
20,000 20,000 20,000
CRONOGRAMA DE PAGOS
20,000 0
92,000 92,000 112,000 CUOTA 33,954 <--- -f(PAGO)
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO
DEUDA 48,000 60% 15.00% 72%
PAT 32,000 40% 33.80%
E+D 80,000 100%
WACC
0.0648
0.1352
20.00%
MPUESTOS
TAX 35% B APAL = B DES*(1 + D/E*(1 - TAX))
B DES = B APAL/(1 + D/E*(1 - TAX))
D/E 1.5 <--- OBJETIVO PROYECTO COK = RLR + B PROY*(RMH - RLRH) + R
DEUDA TEXTIL CV
B SANT 50% DEUDA BETA DES 1.04
TASA INT 12.50% TEA
BETA DES 1.02
B CHILE 50% DEUDA
TASA INT 9.50% TEA D/E 1.5
TAX 35%
INFO DE EMPRESAS CHILENAS BETA APAL 2.01
WACC 0.1349
*(1 + D/E*(1 - TAX))
/(1 + D/E*(1 - TAX))
PROY*(RMH - RLRH) + RP
D 1.5
TEXTIL M E 1
0.99
%DEUDA = D/(E + D)
%PAT = E/(E + D)
B SANT
DEUDA 60% INV INICIAL
PAT 40% INV INICIAL B CHILE
100%
TEA 1 - TAX
% COSTO ESCUDO WACC
30% 12.5% 65% 0.0244
30% 9.5% 65% 0.0185
40% 22.99% 0.0920
100% 0.1349
EN REALES 0 1
FCA -10,000 1,000 +
VT 10,269 <--- VT = FC*(1 + g)/(r - g)
FCA + VT -10,000 11,269
COK R 9.74%
VAN FIN R 269.04
INV INICIAL 25,000 <--- TERCEROS Y LOS ACCIONISTAS
D 1.5
E
TAX 30%
COK R 9.7380%
WACC R 8.0952381%
iR 10%
DEUDA 15,000
PAT 10,000
9.7381%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
DEUDA 50% 10.00% 70% 3.50%
PAT 50% 9.88% 4.94%
E+D 100% 8.44%
TAX 30%
RFA 1.50%
RP 2%
RMH-RFH 5%
BETA APA 1.2
D 0.75
E 1
TAX 20%
0
### ###
WACC 8.44%
VAN ECO 448,324
FUENTE MONTO % COSTO ESCUDO
PB SANT 18.75% 9.50% 65%
PB CHILE 18.75% 7.20% 65%
PAT 62.50% 14.51%
E+D 100%
D 0.6
E 1
FINANCIAMIENTO
PB SANT 50% DEUDA
TASA INT 9.50% TEA
EMP REF
BETA APAL D/E TAX
T METRO 1.8 1.2 30%
T MONTT 1.6 1 30%
RFA 0.51%
RMH - RFH 9.67%
RP 1.10%
%DEUDA = D/(E + D)
DEUDA 37.5% INV INICIAL PB SANT
PAT 62.5% INV INICIAL PB CHILE
18.75% INV INICIAL
18.75% INV INICIAL
RLR o RF 2.80% B DES 0.97
RMH - RLRH 9.30%
D/E 1.5
EMP DE REFERENCIA TAX 30%
A B B APAL 1.98
B DES 0.92 1.01
D/E 1.4 1.4 COK 22.85%
TEA 1 - TAX
FUENTE MONTO % COSTO ESCUDO WACC
PRÉSTAMO 73,750 59% 27.00% 70% 11.15%
PAT 51,250 41% 31.06% 12.73%
E+D 125,000 100% 23.89%
0,2389
INV INICIAL 2,000,000 <--- ACTIVOS
FUENTE MONTO
D/E 1.5 PB LP 600,000
BONOS 600,000
PB LP 600,000 PAT 800,000
TASA INT 10% TEA E+D 2,000,000
INV INICIAL
RF
RM - RF
RP
FINANCIAMIENTO
D
E
TASA INT
TAX
N MILES DE USD BETA DES = BETA APAL/(1 + D/E*(1 - TAX)) IND COMP
BETA APAL = BETA DES*(1 + D/E*(1 - TAX)) BETA APAL
5,000 COK = RFA + BETA APAL*(RMH - RFH) + RP D/E
TAX
1.70% BETA DES
5.23%
1.18% D/E
TAX
NFO DE INDUSTRIA COMPARABLE USA BETA APAL
0.89
0.75 COK
10% WACC
NANCIAMIENTO
1 K
1 K
6.95% TEA
30%
0.89
0.75
10%
0.53
1
30%
0.90
0,0623
%DEUDA = D/(E + D)
DEUDA 50% INV INICIAL
PAT 50% INV INICIAL
0,0623
D/E 1.4 <--- OBJETIVO
FUENTE MONTO %
TASA INT 9.10% TEA DEUDA 58%
PAT 42%
BETA APAL 4 E+D 100%
Rf 3.76% <-- Rfh
Rm 10.92% COSTO DE LA DEUDA FINANCIERA <--- TASA INT ANTES DE IMP
Rm - Rf 7.16% COSTO DEL PATRIMONIO <--- COK
COK 32.40%
TEA 1 - TAX
COSTO ESCUDO WACC D 1.4 K
9.10% 72% 3.82% E 1 K
32.40% 13.50%
0.1732
D/E*(1 - TAX))
+ D/E*(1 - TAX))
MH - RFH) + RP
%DEUDA = D/(E + D)
%PAT = E/(E + D)
E = EQUITY = PAT
D = DEBT = PAS