!

" # # $

%& '

# & (

& % ) *' + & % *' % , *'

(
*+ *
!" # # $

- . ( / 011"111 11
- $ ( 012 " "
- 3 *( 452

6 (
/ 011"111 11 012 + / 51"111 11

*(
/ 51"111 11 452 + %/ 4"711 11'

6 . 8 * + / 07"511 11
!" # # $

* < =
<
* (

$ 26.400,00
Ki = = 13,2% a.a.
$ 200.000,00

> (

K i = 20% × (1 − 0,34) = 13,2% a.a.

.. #
# 9
9 ,, 3:
3::
:3.
3. ;
;$$
!" # # $

?
= =

3 @ A
B

C =
)
!"0 # # C)

* @
D )

C ) (

E
F

E %#3CE'"
!"0 # # C)

E %#3CE'(

K e = R F + β × ( RM − R F )

Ke = # )
RF =
β= % '

RM =
!"0 # # C)

> 0
"3 * + G2
* + 72 (

& + G2 H 0 % 72 , G2'
& + G2 H 1 !2
& + G !2

)
!"0 # # C)

E = (

Ke = Ki + α

α= =

C =
< I
@
!"0 # # C)

8 D #3CE A (

D
D
!"0 # # C)

E %#3CE' A (

K e = [RF + β × (RM − RF )] + α BR

α BR = C= A
 !"0 # # C)

#3CE

93* N9 : 2

$ %*. ' M GM2

* %*E' 4 M2
C= %* E , *. ' G 512
# % ' 1 !72
* (K %*E , *.'L 7 472
# ) (K %*E , *.'LH *. 0 2
* 5 112
# ) 7 2
I J
!"4 A 3

* (

* B

*
< % '
!"4 A 3

. B (

β L = βU × [1 + (P/PL )× (1 − IR )]

βL = % '
βU = < % '
P=
PL = B % ) 'F
IR = *
!"4 A 3

<
A ( 1 OM
%CPC8'( G12
3 *( 452

β
βU = L
[1 + (P/PL ) × (1 − IR )] 3

0 , 95
βU =
[1 + 0 , 70 × (1 − 0 , 34 )]
0 , 95
βU = = 0 , 65
1 , 462
!"4 A 3

3 < G 12 " "

= O M2 " "
) (

# # C) 3
& + G 12 H 1 OM O M2 + 7 12

# # C) 6
& + G 12 H 1 7M O M2 + 4 02

C= * . ( 0 !2
!"5 # $ #

N
WACC = WJ × K J
J =1

WACC =
KJ =
WJ =
 !"5 # $ #

3
) (

C* C *Q
*Q R 6
E ;$3;$ %/' #>:$
#363 . ;$

# !11"111 D / 11( 512 0M2 " "

/ !11"111 11

# M11"111 D / 11( 0M2 002 " "

/ M11"111 11

. / G11"111 11 4M2 !2 " "

% ) *'
$ ( / 0"111"111 11 112
!"5 # $ #

C <
(

S 3## + %0M2 1 51' H %002 1 0M' H % !2 1 4M'

S 3## + 1 12 H M M2 H 7 42
S 3## + 0 !2

@ D

> S 3##

"
!"5 # $ #

. S 3##(

3 D

;
!"5 # $ #

3 S 3## :E8

*
:E8

S 3##

*.
*

β
!"5 # $ #

3 S 3## :E8

@ 3 @
S 3##

@ A :E8 @

@ #

@ 6 ?
@ #3CE
!"M 6 . #
# #

6 (

FCO = RO (1 − IR ) − DO (1 − IR ) + IR × DND

.# +

* +

*+ *

6 +

6;6 +
 !"M 6 . #
# #

T 5
6 ( / 011"111 11
. ( / !1"111 C ) / 01"111 $ % M2 @ " "'

3; %/' 3; 0 %/' 3; 4 %/' 3; 5 %/'

* 011"111 11 0 1"111 11 041"111 11 071"111 11

# M " 11 11 M0"511 11 7 "111 11 GO"111 11
8 A 5!"O11 11 MG"711 11 7O"111 11 ! "111 11
6 70"111 11 G "711 11 G4"011 11 !7"O11 11
6 M1"111 11 M1"111 11 M1"111 11 M1"111 11
6 !"111 11 !"111 11 !"111 11 !"111 11
8 3 *( !"O11 11 !"111 11 0G"!11 11 07" 11 11
C * %512' G"M71 11 G"011 11 " 01 11 1"551 11
8 8 ( "451 11 1"!11 11 7"7!1 11 M"771 11
!"M 6 . #
# #

# %.# ' )
*
D (

.# + 011"111 11 % , 1 51' , %M " 11 11 H 70"111 11'

% , 1 51' H %M1"111 11 1 51' + / G0" 51 11

.# 0 + 0 1"111 11 % , 1 51' , %M0"511 11 H G "711 11'

% , 1 51' H %M1"111 11 1 51' + / G "711 11

.# 4 + 041"111 11 % , 1 51' , %7 "111 11 H G4"011 11'

% , 1 51' H %M1"111 11 1 51' + / GG"5!1 11

.# 5 + 071"111 11 % , 1 51' , %GO"111 11 H !7"O11 11'

% , 1 51' H %M1"111 11 1 51' + / G7"571 11
!"M 6 . #
# #

: 12

< (

.# 0 + 0 1"111 11 % , 1 51' , %MG"751 11 H

G "711 11' % , 1 51' H %M1"111 11 1 51'

.# 0 + 7!"5M7 11

, 5 52
!"7 # 9

3
D

# 9 A B U # V
* C # %S 3##'

I
!"7 # 9

D (

∆ Valor Econômico = Resultado Operacional -

[Capital Investido × WACC]

3
(

∆ Valor Econômico = [ROI - WACC] × Capital Investido

!"7 # 9

E93

9 D

%H' 9

%+' 9 C E

%,'

%+' 9 3 E %E93'

C
!"7 # 9

E93

@ I

I
B
A

3::3. ; $ 3 "E
D "G" ": C (3 0110"

A ;; ;U3 : W"F: X"# (

I"; Y Z J( E U Y<X OOG"

A* 38 Z * I 3"FEZ *: : Y #"C
"7" "; Y Z J( E U Y<X 011 "

A* UX3E ."FU3C ;:& 8 #"F X*X3*6$ E I

#"3 . ": C (3 011 "

* :: : I 3"FS :$ *. 86 * I S "F[3.. [ \."

3 "0" ": C (3 0110

93; X *; [ #". \" 0"

"; Y Z J( C X 0110"