Scribd Logo
Upload

Welcome to Scribd!

  • Ejercicios de Costo de Capital y de Eva

    Uploaded by

    Antonio Emmanuel Perez Brito
    15 views31 pages
    The document contains calculations related to weighted average cost of capital (WACC). It includes calculations of WACC for various projects ranging from 10.3% to 12%. It also includes breakdowns of WACC by debt and equity percentages and costs. The final section calculates a WACC of 17.67% for an unnamed project that is 60% equity at 10.6% and 40% debt at 2.4%.

    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
    The document contains calculations related to weighted average cost of capital (WACC). It includes calculations of WACC for various projects ranging from 10.3% to 12%. It also includes breakdowns of WACC by debt and equity percentages and costs. The final section calculates a WACC of 17.67% for an unnamed project that is 60% equity at 10.6% and 40% debt at 2.4%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    15 views31 pages

    Ejercicios de Costo de Capital y de Eva

    Uploaded by

    Antonio Emmanuel Perez Brito
    The document contains calculations related to weighted average cost of capital (WACC). It includes calculations of WACC for various projects ranging from 10.3% to 12%. It also includes breakdowns of WACC by debt and equity percentages and costs. The final section calculates a WACC of 17.67% for an unnamed project that is 60% equity at 10.6% and 40% debt at 2.4%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 31

    1000 (10%*(1-.

    4)) = 6%
    6= 10.526%
    57
    30% .09*(1-.4) 1.62%

    70%

    10.50% = 1.62% 70% *r

    12.69%
    r = 1+ 4%
    30

    7.333%

    r = 1+ 4%
    27

    7.704%
    PROYECTO TAMAÑO TASA CRECIMIENTO
    A $ 1,000,000.00 12.00%
    B $ 2,000,000.00 11.50%
    C $ 2,000,000.00 11.20%
    D $ 2,000,000.00 11.00%
    E $ 1,000,000.00 10.70%
    F $ 1,000,000.00 10.30%
    G $ 1,000,000.00 10.20%

    A, B, C, D, E
    WACC = 10.50%
    15.64% = 2.12 + 6%
    22

    14.40% = 6% + 1.2*(13%-6%)

    18.00% = 11% + 7.00%


    a. 14.833% 3.18 + 6%
    36

    b. 36 - 32.4 = 10%
    36

    c. 16.40% = 3.3708 + 6%
    32.4
    35% 4.80%

    65% 15.74% = 2.3625 + 5%


    22

    WACC = 11.91%
    Pasivos = 1167 33.62% 0.06 =
    Acciones 576
    Precio/acc 4 2304 66.38% 0.14 =
    3471 WACC
    2.02%

    9.29%
    11.31%
    15.65% = 2.14 + 7%
    24.75

    7.15% = 11%*(1-.35)

    x + y = 100%

    x*15.65% + y*7.15% = 13.95%

    -8.50% y = -1.70%

    y = 19.97% 1.43%
    x = 80.03% 12.52%
    13.95%
    35% 0.054 1.89% 9%*(1-.4)

    65% 14.46% 9.400% 2.2 + 6%


    26
    11.29%

    Proyecto A
    10.67% = 11
    103.08
    60% 17.67% 10.600%

    40% 0.06 2.40%


    13%

    17.67% = 3+ x
    35

    x = 9.10%

    You might also like