!"!#$%$%&'!($)!*+',!'$&-,)$.&#!

('
'
,/0'*12'31415607'21819'606:69;'<09'18:<159'21':/02<:=/;187'49;9'5/':<95'10:9;>?'59':/0@1::6?0'21'
A9;6/8' 18=<26/8' 9' 2/0' "<56/' B/0=1>;90217' 5/8' :<9518' =<A61;/0' <0' :/8=/' =/=95' 21' CDEFGHHFHHHFI'
49>921;/'9'JH'2K987'15'18=<26/'9;;/L?'59'86><610=1'60@/;M9:6?0'A6=95'49;9'1@1:=<9;'598'4;/N1::6/018'215'
01>/:6/O'

%0A1;86?0'%06:695';1P<1;629O'

Inversión Valor de Adquisición ($)

Terreno 25.000.000
Infraestructura 72.500.000
Equipamiento 22.000.000
Vehiculos 93.000.000
Capital de Trabajo 9.000.000
GOPM (*) 16.000.000
Total 237.500.000 '
QRS'T&UBO'T98=/8'21'&41;9:6?0'N'U<18=9'10'B9;:V9F'

!5' =1;;10/' P<1' 81' ;1P<61;1' 4/2;W' A1021;81' 9' 8<' A95/;' 56X;/' N' @<1' 92P<6;62/' V9:1' Y' 9Z/8' 49;9' <0'
4;/N1:=/'21':9X9Z98'P<1'@6095M10=1'0/';1956[?7'59'60@;918=;<:=<;9'=6101'<09'A629'\=65'21']H'9Z/87'N'<0'
A95/;'21'M1;:92/'1P<6A9510=1'95'GH^'215'A95/;'60A1;=62/':/0'<09':949:6292'MW_6M9'21'`E'18=<2690=18'
4/;'M187'15'1P<649M610=/'=6101'<0'A95/;':/M1;:695'1P<6A9510=1'95'DH^'215'A95/;'60A1;=62/'N'<09'A629'
\=65'21'DH'9Z/87'5/8'A1VK:<5/8'81'214;1:690'10'E'9Z/8'N'=102;W0'<0'A95/;'21';1:<41;9:6?0'21']H^'215'
A95/;'60A1;=62/7'15'60@/;M1':/08621;9'8/5/';160A1;86/018'49;9'15'K=1M'21'A1VK:<5/8'1P<6A9510=1'95'A95/;'
21' 92P<686:6?07' 5/8' T&UB' 81' 9M/;=6[9;W0' 10' DH' 9Z/8' N' 95' 6><95' P<1' 15' $946=95' 21' .;9X9L/' 0/' 81'
;1:<41;9F''(95A/':/M10=9;6/'10':/0=;9;6/7':/08621;1'P<1'598'60A1;86/018'81'1@1:=\90'10'15'41;6/2/'HF'

$/08621;902/'P<1'59'18:<159'606:69;W'8<8'@<0:6/018'15'4;6M1;'2K9'VWX65'21'101;/'215'9Z/'86><610=17'
4;/N1:=902/' 60>;18/8' M108<9518' 21' CDaHFHHH' 4/;' 95<M0/8' N' <0' 492;?0' 606:695' 21' GH' 95<M0/8'
M108<9518'Q98<M9'P<1'0/'V/N'/=;/8'60>;18/8S7':/0'<0':;1:6M610=/'90<95'21'E^'=90=/'215'0\M1;/'21'
95<M0/8':/M/'215'A95/;'M108<95'9':/X;9;F'

*/8':/8=/8'1P<6A9510'95'aH^'21'5/8'60>;18/87'N'5/8'T+b':/;;184/0210'95'`^'21'5/8'60>;18/87'9MX/8'
:/0:14=/8'0/':/08621;90'15'A95/;'21'59'214;1:69:6?0'Nc/'9M/;=6[9:6?0';1841:=6A9F'

*9'=989'21'6M4<18=/8'18'21'a]^'49;9'15'9Z/'D'N'5<1>/'81'M90=6101':/08=90=1'10'aE^F'
!5' GH^' 21' 59' 60A1;86?0' 81;W' @6090:692/' :/0' :;d26=/' X90:9;6/' :/0' =989' 215' G^' 90<95' 49>921;9' 10'
:</=98'90<95187'10'<0'459[/'21'DH'9Z/87'15'8952/'81'@6090:69;W':/0'49=;6M/06/'21'59'8/:61292F'

(1'4621O'

$/0@1::6/018'15'e$'215'%0A1;86/068=9'N'21=1;M601'b+-'N'.%#'215'4;/N1:=/7':/08621;1'5/8'86><610=18'
29=/8'49;9'59'2eterminación de la tasa de descuento, (modelo CAPM) suponiendo lo siguiente (utilice
el % con 1 decimal).'
• BCU = 5,4%;
• Bonos del Tesoro = 3,2%;
• DOW JONES = 8,3%;
• Tasa de mercado = 7,8;
• Beta EEUU del sector de interés = 1,8;
• Beta Chile del sector de interés = 2,3
'