Datos

n 40
PV -95.6
Cupón 3.375

Periodo Cupón
0 -95.6
1 3.375
2 3.375
3 3.375
4 3.375
5 3.375
6 3.375
7 3.375
8 3.375
9 3.375
10 3.375
11 3.375
12 3.375
13 3.375
14 3.375
15 3.375
16 3.375
17 3.375
18 3.375
19 3.375
20 3.375
21 3.375
22 3.375
23 3.375
24 3.375
25 3.375
26 3.375
27 3.375
28 3.375
29 3.375
30 3.375
31 3.375
32 3.375
33 3.375
34 3.375
35 3.375
36 3.375
37 3.375
38 3.375
39 3.375
40 103.375
TIR 3.58%
 Datos
2021 Cash Flow 1619.881
Terminal growth rate 3%
WACC 9.26%

2001 2002 2003 2004 2005 2006 2007

Free Cah Flows to Firm 764.1 663.1 777.6 866.2 1014 1117.6
Terminal Value
Total flows 764.1 663.1 777.6 866.2 1014 1117.6
Enterprise value $17,109
Less: Current debt 1296.6
Equity Value $15,812
Shares Number 271.5
Equity Value per share 5824.12%
 2008 2009 2010 2011
1275.1 1351.7 1483.7 1572.7
25876.69
1275.1 1351.7 1483.7 27449.39