Академический Документы
Профессиональный Документы
Культура Документы
Datos adicionales
Aumento de ventas
Costo de ventas (variable)
Gastos de ventas (fijo)
Gastos de ventas (variable)
Gastos de administracin (fijo)
Gastos de administracin (variable)
Impuesto a la renta (t)
Dividendos (Div)
Tasa libre de riesgo (Rf)
10% anual
50% ventas
20%
80%
75%
25%
30%
40%
12%
5%
0.8
8%
0
Depreciacin
Inversiones
Deuda financiera
1,000.00
1
340.00
350.00
900.00
Ventas
Costo de ventas
Margen bruto
Gastos de ventas
Gastos de administracin
Depreciacin
UAII
Gastos financieros
UAI
Impuestos
Utilidad neta
0 (Real)
10,000.00
5,000.00
5,000.00
1,500.00
2,000.00
300.00
1,200.00
50.00
1,150.00
345.00
805.00
Dividendos
Reservas
1
11,000.00
5,500.00
5,500.00
1,620.00
2,050.00
340.00
1,490.00
80.00
1,410.00
423.00
987.00
394.80
592.20
BALANCE
AOS
0 (Real)
ACTIVO
Efectivo
Cuentas por cobrar
Existencias
Total activo corriente
Activo fijo neto
Total activo
PASIVO Y PATRIMONIO
120.00
400.00
440.00
960.00
1,800.00
2,760.00
554.20
440.00
484.00
1,478.20
1,810.00
3,288.20
360.00
1,000.00
1,360.00
800.00
600.00
1,400.00
2,760.00
396.00
900.00
1,296.00
800.00
1,192.20
1,992.20
3,288.20
FLUJO DE EFECTIVO
RUBROS
AOS
0 (Real)
INGRESOS
Utilidad neta
1
987.00
340.00
-100.00
0.00
1,227.00
Depreciacin
Aumento de deuda
Ampliacin de capital
Total Ingresos
EGRESOS
Inversiones
Aumento cuentas por cobrar
Aumento existencias
Aumento cuentas por pagar
Dividendos
Total egresos
350.00
40.00
44.00
-36.00
394.80
792.80
Efectivo del ao
Efectivo ao anterior
434.20
120.00
Saldo de efectivo
120.00
554.20
Activo corriente
Pasivo corriente
AOS
0 (Real)
960.00
360.00
1
1,478.20
396.00
Capital de trabajo
Necesidades de capital de trabajo
600.00
1,082.20
-482.20
FLUJOS DE CAJA
AOS
0 (Real)
UAII
Impuestos (S/D)
Utilidad neta (S/D)
Depreciacin
FC OPERATIVO (FCO)
Inversiones
Necesidades de capital de trabajo
Valor residual
FC INVERSIONES (FCI)
1
1,490.00
-447.00
1,043.00
340.00
1,383.00
-350.00
-482.20
-832.20
550.80
-100.00
-80.00
-180.00
24.00
394.80
574.80
FC LIBRE (FCL)
Amortizacin de deuda
Inters
FC DEUDA (FCD)
Ahorro de impuestos
FC ACCIONISTAS (FCA)
FC CAPITAL (FCC)
VALORACION
Tasa Libre de Riesgo (Rf)
5%
7%
0.80
10.600%
0
FC LIBRE AJUSTADO (FCLA)
VALOR EMPRESA = VA(FCLA , Ku)
7,278.56
1
582.60
7,467.48
TASAS DE DESCUENTO
Deuda (D)
Capital (E)
Valor total (V)
0
1,000.00
6,278.56
7,278.56
1
900.00
6,567.48
7,467.48
0.1374
0.8626
0.1205
0.8795
8%
5.60%
0.4286
0.8414
10.89%
10.16%
10.49%
COMPROBACIONES
VL = VA (FCL al WACC)
E = VA (FCA al Ke)
VL = VA (FCC al WACCAT)
FLUJOS DE CAJA
0
7,278.56
6,278.56
1
7,467.48
6,567.48
7,292.82
7,483.24
VALOR
Dividendos
Valor residual
FC ACCIONISTAS (FCA)
RESUMEN
TIPO DE VALOR
VALOR
VL (FCL , WACC)
VU (FCL , Ku)
VA(D)
Capital de Trabajo
Activos Fijos
Total Activo
Deuda
Capital
Total Pasivo y Patrimonio
UAIDI
WACC x Activo
EVA
MVA = VA(EVA , WACC)
MVA = V - VVC0
BFO
Ke x Capital
BE
MVA = VA(BE , Ke)
MVA = E - EVC0
2
330.00
380.00
800.00
3
324.00
400.00
700.00
4
320.00
400.00
700.00
AOS
2
12,100.00
6,050.00
6,050.00
1,752.00
2,105.00
330.00
1,863.00
72.00
1,791.00
537.30
1,253.70
501.48
752.22
3
13,310.00
6,655.00
6,655.00
1,897.20
2,165.50
324.00
2,268.30
64.00
2,204.30
661.29
1,543.01
617.20
925.81
4
14,641.00
7,320.50
7,320.50
2,056.92
2,232.05
320.00
2,711.53
56.00
2,655.53
796.66
1,858.87
743.55
1,115.32
AOS
2
1,103.62
484.00
532.40
2,120.02
1,860.00
3,980.02
1,795.35
532.40
585.64
2,913.39
1,936.00
4,849.39
2,766.78
585.64
644.20
3,996.62
2,016.00
6,012.62
435.60
800.00
1,235.60
800.00
1,944.42
2,744.42
3,980.02
479.16
700.00
1,179.16
800.00
2,870.23
3,670.23
4,849.39
527.08
700.00
1,227.08
800.00
3,985.55
4,785.55
6,012.62
AOS
2
1,253.70
330.00
-100.00
0.00
1,483.70
1,543.01
324.00
-100.00
0.00
1,767.01
1,858.87
320.00
0.00
0.00
2,178.87
380.00
44.00
48.40
-39.60
501.48
934.28
400.00
48.40
53.24
-43.56
617.20
1,075.28
400.00
53.24
58.56
-47.92
743.55
1,207.44
549.42
554.20
691.73
1,103.62
971.43
1,795.35
1,103.62
1,795.35
2,766.78
AOS
2
2,120.02
435.60
3
2,913.39
479.16
4
3,996.62
527.08
Valor contable
1,684.42
2,434.23
3,469.55
-602.22
-749.81
-1,035.32
AOS
2
1,863.00
-558.90
1,304.10
330.00
1,634.10
-380.00
-602.22
3
2,268.30
-680.49
1,587.81
324.00
1,911.81
-400.00
-749.81
-982.22
651.88
-100.00
-72.00
-172.00
21.60
501.48
673.48
-1,149.81
762.00
-100.00
-64.00
-164.00
19.20
617.20
781.20
4
2,711.53
-813.46
1,898.07
320.00
2,218.07
-400.00
-1,035.32
7,594.42
6,159.10
8,377.17
0.00
-56.00
-56.00
16.80
7,637.97
8,393.97
2
680.50
3
787.44
4
8,399.43
7,578.54
7,594.42
7,594.42
2
800.00
6,778.54
7,578.54
3
700.00
6,894.42
7,594.42
4
700.00
6,894.42
7,594.42
VR = (FCLn+1 + Dn *Ku*T)/Ku
0.1056
0.8944
8%
5.60%
0.4286
0.8356
10.85%
10.22%
0.0922
0.9078
8%
5.60%
0.4286
0.8307
10.81%
10.26%
0.0922
0.9078
8%
5.60%
0.4286
0.8264
10.78%
10.31%
10.51%
10.52%
10.53%
2
7,578.54
6,778.54
3
7,594.42
6,894.42
4
7,594.42
6,894.42
7,595.95
7,594.42
7,594.42
VC0
4
VR(acc) = DIVn / Ken
VR(acc) = VR - Dn
c$25
n cambiando
final al ao 0
ao 1 574.80 ao 2 673.48
RENTABILIDADES DE 4 ACCIONES
Mes
Accin 1
Accin 2
Accin 3
Accin 4
1
2
3
4
5
6
7
8
9
10
11
12
10.02%
2.03%
-1.25%
-5.29%
8.73%
11.20%
6.85%
-3.56%
-2.81%
-2.86%
-4.83%
9.28%
16.00%
2.14%
-3.85%
-4.23%
10.56%
4.00%
9.40%
-4.04%
8.53%
-2.98%
-3.12%
10.22%
18.87%
13.42%
2.32%
5.69%
-5.27%
12.57%
15.42%
-6.32%
5.71%
4.00%
2.12%
6.48%
7.59%
-2.56%
25.11%
-10.08%
11.54%
-8.16%
16.53%
11.50%
18.72%
9.25%
20.02%
15.72%
E(Ri)
VAR(Ri)
DE(Ri)
2.29%
0.00381
6.18%
3.55%
0.00475
6.89%
6.25%
0.00553
7.44%
9.60%
0.01150
10.72%
Accin 2
Accin 3
Accin 4
Accin 1
1
2
3
4
5
6
7
8
9
10
11
12
Accin 2
Accin 3
Accin 4
Accin 1
Accin 2
Accin 3
Accin 4
Accin 2
Accin 3
Accin 4
Peso
E(Rp) =
VAR(Rp) =
DE(Rp) =
Rf =
m = Tg =
=
5.00%
Accin 2
Accin 3
Accin 4
10
Accin 2
Accin 3
Accin 4
E(Rp)
Accin 1
Accin 2
Accin 3
Accin 1
Accin 2
Accin 3
Accin 4
SUMA
DE(Rp)
11
12
Accin 4