Академический Документы
Профессиональный Документы
Культура Документы
Ventas
70% Costo de Ventas
Utilidad bruta
Amotrizaciones
Gastos de estructura
BAIT
20%
Ao 0
$1,000
$700
$300
$60
$40
$200
Ao 1
$1,200
$840
$360
$70
$42
$248
Ao 2
$1,440
$1,008
$432
$80
$44
$308
Ao 0
Ao 1
$100
Ao 2
$100
20%
20%
$0
$0
Inversiones previstas
$0
royecciones
$)
Ao 3
$1,728
$1,210
$518
$90
$46
$382
Ao 4
$2,074
$1,452
$622
$100
$49
$473
Ao 3
$100
Ao 4
$100
20%
20%
$0
$0
$600
$400
$1,000
$700
$300
$1,000
Activo fijo
Depreciacin anual
Activo fijo neto
Ao 0
$600
Ao 1
$540
$600
60
$540
Ao 0
Ao 1
Inversiones
$100
Ao 0
aos a depreciar
Inversin 1
Ao 1
1
$100.00
$10.00
$90.00
Inversin 2
Inversin 3
Inversin 4
$10.00
$600.00
$70.00
$630.00
Ao 0
20%
Pasivo
70% Patrimonio
Total pasivos ms rec. propios
30%
Ao 1
$600
$400
$1,000
$630
$480
$1,110
$300
$700
$1,000
$333
$777
$1,110
$77
Ao 2
$480
Ao 3
$420
Ao 4
$360
60
$480
60
$420
60
$360
Ao 2
Ao 3
$100
$100
60
Ao 7
60
Ao 8
60
60
$100
Ao 3
Ao 4
$10.00
$70.00
$10.00
$60.00
$10.00
$50.00
$10.00
$40.00
$10.00
$30.00
$10.00
$20.00
$10.00
$80.00
$100.00
$10.00
$90.00
$10.00
$70.00
$10.00
$60.00
$10.00
$50.00
$10.00
$40.00
$10.00
$30.00
$10.00
$70.00
$10.00
$60.00
$10.00
$50.00
$10.00
$40.00
$10.00
$80.00
$40.00
$10.00
$70.00
$40.00
$10.00
$60.00
$40.00
$10.00
$50.00
$40.00
$100.00
$100.00
$100.00
$100.00
$20.00
$30.00
$10.00
$80.00
$100.00
$10.00
$90.00
$40.00
$80.00
$650.00
$90.00
$660.00
$100.00
$660.00
do a partir del ao 1
iles de US$)
Ao 2
Ao 6
Ao 4
Ao 2
$10.00
$80.00
$100.00
$10.00
$90.00
Ao 5
Ao 3
Ao 4
$650
$576
$1,226
$660
$691
$1,351
$660
$829
$1,489
$368
$858
$1,226
$405
$946
$1,351
$447
$1,043
$1,489
$81
$88
$97
Ao 9
Ao 10
60
60
10
$10.00
$10.00
$10.00
$0.00
$10.00
$20.00
$10.00
$10.00
$10.00
$0.00
$10.00
$30.00
$10.00
$20.00
$10.00
$10.00
$10.00
$0.00
$10.00
$40.00
$40.00
$10.00
$30.00
$40.00
$10.00
$20.00
$30.00
$10.00
$10.00
$20.00
$10.00
$0.00
$10.00
$100.00
$100.00
$30.00
$20.00
$10.00
$0.00
Ao 0
BAIT
10%
Intereses
BAT
35%
Tax
BDT
Recursos propios necesarios
Dividendo repartible (payout)
$200
$30
$170
$60
$111
Ao 1
Ao 2
$248
$33
$215
$75
$140
$77
$63
Ao 3
$308
$37
$271
$95
$176
$81
$95
Ao 4
$382
$41
$342
$120
$222
$88
$135
$473
$45
$428
$150
$278
$97
$182
Ao 0
+
=
BDT
Amortizaciones
Cash Flow
+
=
$111
$60
$171
Ao 1
Ao 2
Ao 3
Ao 4
$140
$70
$210
$176
$80
$256
$222
$90
$312
$278
$100
$378
$80
$100
$33
$63
$96
$100
$35
$95
$115
$100
$38
$135
$138
$100
$41
$182
$0
$0
$0
$0
12%
5%
15%
$319
$1,091
$1,409
23%
5%
20%
$284
$727
$1,011
g
ks
VA de los flujos
VA de la perpetuidad
Valor mercado patrimonio
5%
10%
$361
$2,606
$2,967
88%
100%
1
VA de los flujos
Valor perpetuidad
$57
1
VA de los flujos
Valor perpetuidad
$101
3
$72
2
$52
100%
3
$79
$54
77%
$88
3
$66
$124
$3,815
$104
$1,908
4
$78
$88
$1,272
28%
72%
100%
Ao 1
BAIT
BAIDI
Amortizaciones
Cash flow de explotacin
+
+
g
WACC
Ao 2
Ao 3
$248
$308
$382
$161
$200
$249
$70
$231
$80
$280
$90
$339
$80
$100
$51
$96
$100
$84
$115
$100
$123
5%
0%
WACC= wd * kd * (1 - t) + ws * ks
WACC= 30% * 10% * (1 - 35%) + 70% * 10%
1
$51
VA de los flujos
$84
$123
Valor perpetuidad
-$3,126
VA de los flujos
VA de la perpetuidad
$428
-$3,555
-14%
114%
Ao 1
+
+
+
=
=
Ao 2
Ao 3
Pagos realizados
Intereses despus de impuestos
Dividendos
Recompra de acciones
Total de pagos (a)
$22
$24
$26
$63
$0
$84
$95
$0
$119
$135
$0
$161
Cobros realizados
Ampliaciones de capital
Nueva deuda
Total de cobros (b)
0
$33
$33
0
$35
$35
0
$38
$38
$51
$84
$123
$0
$0
$0
(a - b)
$51
$84
$123
+
+
$33
$12
$33
$37
$13
$35
$41
$14
$38
$63
$95
$135
$0
$0
$0
XYZ
Ao 4
$473
$308
$100
$408
$138
$100
$169
$169
-$3,555
LE
Ao 4
$29
$182
$0
$211
0
$41
$41
$169
$0
$45
$16
$41
$182
$0