Scribd Logo
Upload

Welcome to Scribd!

  • WACC

    Uploaded by

    RICARDO ANDRES ROJAS ALARCON
    4 views4 pages
    This document contains financial information for 2021 and 2020, including debt levels, capital levels, debt-to-capital ratios, and weighted average cost of capital (WACC). It shows that debt decreased from 2020 to 2021 while capital remained relatively steady. It also lists interest rates and amounts for various loans and notes payable. The weighted average cost of capital increased slightly from 7.962% in 2020 to 8.152% in 2021.

    Original Description:

    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
    This document contains financial information for 2021 and 2020, including debt levels, capital levels, debt-to-capital ratios, and weighted average cost of capital (WACC). It shows that debt decreased from 2020 to 2021 while capital remained relatively steady. It also lists interest rates and amounts for various loans and notes payable. The weighted average cost of capital increased slightly from 7.962% in 2020 to 8.152% in 2021.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views4 pages

    WACC

    Uploaded by

    RICARDO ANDRES ROJAS ALARCON
    This document contains financial information for 2021 and 2020, including debt levels, capital levels, debt-to-capital ratios, and weighted average cost of capital (WACC). It shows that debt decreased from 2020 to 2021 while capital remained relatively steady. It also lists interest rates and amounts for various loans and notes payable. The weighted average cost of capital increased slightly from 7.962% in 2020 to 8.152% in 2021.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    2021 2020

    Deuda S/. 17,919,628.00 S/. 20,649,577.00 BETA

    Capiral S/. 32,609,091.00 S/. 32,517,652.00 T

    D/C 0.54952859618197 0.63502669257916

    Beta apalancado 0.902 0.941

    7.55% S/. 2,500.00


    7.55% S/. 6,500.00
    7.55% S/. 16,000.00
    7.55% S/. 45,000.00
    7.55% S/. 30,000.00
    7.55% S/. 10,400.00
    7.55% S/. 25,000.00
    7.55% S/. 4,500.00
    7.55% S/. 4,500.00
    7.55% S/. 60,000.00
    6.45% S/. 50,378.00
    6.34% S/. 42,579.00
    6.35% S/. 100,560.00
    5.50% S/. 70,140.00
    5.50% S/. 10,021.00
    6.40% S/. 409,955.00
    6.40% S/. 150,000.00
    5.50% S/. 30,000.00
    5.50% S/. 30,000.00
    6.40% S/. 100,000.00
    5.90% S/. 565,000.00
    6.97% S/. 77,312.00
    6.50% S/. 36,240.00
    7.55% S/. 2,005.00
    7.55% S/. 28,071.00
    7.55% S/. 25,119.00
    6.50% S/. 45,580.00
    6.50% S/. 91,144.00
    7.55% S/. 67,199.00
    3.00% S/. 2,162,794.00 S/. 1,931,299.00
    6.85% S/. 3,699.00 S/. 31,388.00
    5.90% S/. 976,409.00 S/. 1,163,138.00
    1.30% S/. 2,501,430.00 S/. 2,684,702.00
    3.50% S/. 31,598.00 S/. 1,420,390.00
    1.09% S/. 3,328,443.00 S/. 4,383,823.00
    7.00% S/. 578,006.00 S/. 733,752.00
    7.50% S/. 3,594,656.00
    8.00% S/. 1,015,227.00
    6.50% S/. 1,814,617.00
    6.50% S/. 2,139,762.00
    8.00% S/. 3,535,971.00
    6.50% S/. 2,402,398.00

    kd 4.628% 4.359%

    ke 10.839% 11.067%

    WACC 8.152% 7.962%


    0.65

    29.50%

    You might also like