Scribd Logo
Upload

Welcome to Scribd!

  • Tablas de Datos Ejemplo

    Uploaded by

    CristhianBruno Ayllon Calderon
    10 views5 pages
    The document contains financial information for calculating the weighted average cost of capital (WACC), net present value (NPV), and internal rate of return (IRR) for an investment. The WACC is 7% and the long-term growth rate is 3%. The NPV is $575.99 and the IRR is 146%. Tables show the NPV and IRR calculations using different input values for WACC and long-term growth rate.

    Original Description:

    Original Title

    Tablas de datos ejemplo

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains financial information for calculating the weighted average cost of capital (WACC), net present value (NPV), and internal rate of return (IRR) for an investment. The WACC is 7% and the long-term growth rate is 3%. The NPV is $575.99 and the IRR is 146%. Tables show the NPV and IRR calculations using different input values for WACC and long-term growth rate.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    10 views5 pages

    Tablas de Datos Ejemplo

    Uploaded by

    CristhianBruno Ayllon Calderon
    The document contains financial information for calculating the weighted average cost of capital (WACC), net present value (NPV), and internal rate of return (IRR) for an investment. The WACC is 7% and the long-term growth rate is 3%. The NPV is $575.99 and the IRR is 146%. Tables show the NPV and IRR calculations using different input values for WACC and long-term growth rate.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    WACC NPV

    575.99
    WACC 7% 1 5.00%
    Long-term growth rate 3% 2 6.00%
    Multiplier 2.00 3 7.00%
    4 8.00%
    NPV 575.99 5 9.00%
    IRR 146%
    LTGR
    IRR WACC/LTGR
    146% 575.99 2.00% 2.50% 3.00%
    5.00%
    6.00%
    7.00%
    8.00%
    9.00%
    Precio
    3.50% 4.00% 575.99
    1.50
    1.75
    2.00
    2.25
    2.50
    Cantidad 10 11 15 11 12
    Precio 2.00 2.00 2.00 2.00 2.00
    FCF 20 22 30 22 24

    TOTAL -20 22 30 22 24

    NPV 575.99
    IRR 146%
    13 15
    2.00 2.00
    26 30
    772.5
    26 802.5

    You might also like