Planeamiento Financiero

Valuación de Google, Inc.

Datos históricos

Estados financieros históricos 2,012 2,013 2,014 2,015 2,016

Income Statement
Revenue 140,118,894 133,207,232 128,057,131 149,857,733 155,858,138
COGS 100,898,562 89,951,713 91,261,414 99,122,347 106,824,297
Gross Profit 39,220,332 43,255,519 36,795,717 50,735,386 49,033,841

Operating Expenses $Mil

SG&A 6,734,526 5,943,002 6,066,178 8,457,557 7,782,398
R&D 22,064,643 22,115,206 23,384,541 31,186,034 31,686,087
Other -684,571 -909,979 -866,920 -1,274,305 -3,007,435
Operating Income 11,105,734 16,107,290 8,211,918 12,366,100 12,572,791

Net Int Inc & Other -808,150 -4,385,433 -3,273,279 -3,244,604 -3,038,394
Earnings Before Taxes 10,297,584 11,721,857 4,938,639 9,121,496 9,534,397
Income Taxes 3,089,045 3,269,044 438,411 3,070,431 4,085,199
Net Income 7,208,539 8,452,813 4,500,228 6,051,065 5,449,198

Balance Sheet
Assets $Mil 2,012 2,013 2,014 2,015 2,016

Cash and Equiv 2,010,153 1,518,872 699,372 971,092 815,532

Short-Term Investments
Accts Rec 26,147,690 25,461,092 25,921,206 28,712,425 34,090,113
Inventory 42,249,679 46,600,748 53,928,669 61,263,776 59,610,547
1,275,252 1,034,905
Other Current Assets 515,261 390,263 120,316
Total Current Assets 71,682,774 74,615,617 81,064,508 91,337,556 94,636,508
Net PP&E 94,418,521 92,129,052 122,384,225 130,076,340 124,932,961

HIDROSTAL SA Page 1
Planeamiento Financiero
Intangibles 196,967 450,964 1,741,983 1,485,491 1,449,963
Other Long-Term Assets - - -
Total Assets 166,298,262 167,195,633 205,190,716 222,899,387 221,019,432

HIDROSTAL SA Page 2
Planeamiento Financiero
Liabilities and Stockholders' Equity $Mil
Accts Payable 13,522,429 13,633,033 26,144,617 29,452,927 23,287,612
Short-Term Debt - - - - -
Taxes Payable - - - - -
Accrued Liabilities -

Other Short-Term Liabilities

Total Current Liabilities 13,522,429 13,633,033 26,144,617 29,452,927 23,287,612
Long-Term Debt 15,134,284 14,613,119 18,954,971 20,873,033 22,961,750

Other Long-Term Liabilities 34,380,918 27,236,037 24,619,573 24,690,348 22,867,126

Total Liabilities 63,037,631 55,482,189 69,719,161 75,016,308 69,116,488
Total Equity 103,260,631 111,713,444 135,471,555 147,883,079 151,902,944

Total Liabilities & Equity 166,298,262 167,195,633 205,190,716 222,899,387 221,019,432

Tasa de crecimiento de ventas

año ventas log ventas
2,012 140,118,894 8.15 m 0.0084
2,013 133,207,232 8.12 h -8.83
2,014 128,057,131 8.11
2,015 149,857,733 8.18
2,016 155,858,138 8.19 g= 2% TASA DE CRECIMIENTO
2,017 141,554,034 8.15

Ganancia Operativa / Ventas = 8% tasa de crecimiento para los próximos 6 a

Tasa impositiva marginal = 29.50% tasa de crecimiento a perpetu

HIDROSTAL SA Page 3
Planeamiento Financiero

Datos históricos Proyecciones

Estado de Resultados
2,017 2,018 2,019 2,020 2,021 2,022
Ventas 141,554,034 144,328,154 147,156,639 150,040,556 152,980,991 155,979,052
(-) Gastos Operativos 132,469,314 135,065,394 137,712,352 140,411,184 143,162,906
(=) Ganancia Operativa 11,858,840 12,091,245 12,328,204 12,569,807 12,816,145
x (1-t) = NOPAT 8,360,482 8,524,328 8,691,384 8,861,714 9,035,383

HIDROSTAL SA Page 4
Planeamiento Financiero
Balance
Activos Totales 216,690,468 220,937,081 225,266,918 229,681,609 234,182,818
(-) Activos no operativos 589,863 601,423 613,209 625,227 637,480
(-) Pasivo no financiero 21,905,032.43 22,334,319 22,772,018 23,218,295 23,673,317
(=) Capital 194,195,573 198,001,340 201,881,691 205,838,088 209,872,021

Costo de Capital

Costo del Equity, por CAPM Costo promedio ponderado, WACC

Equity
Deuda rf 4.29% Proporción
rm 8.70% Equity 78%
beta 1.15 Deuda 22%
la beta cuando es memor 1, es menor su riesgo de sector y si es mayor va ser muy elevado 100%
ks 9.36% WACC

Economic Value Added (EVA) 2,013 2,014 2,015 2,016 2,017

NOPAT 8,360,482 8,524,328 8,691,384 8,861,714 9,035,383
Capital 194,195,573 198,001,340 201,881,691 205,838,088 209,872,021
ROIC 4.3% 4.3% 4.3% 4.3% 4.3%
WACC 8.1% 8.1% 8.1% 8.1% 8.1%
Capital * (ROIC - WACC) = EVA -7,465,996 -7,612,312 -7,761,495 -7,913,601 -8,068,689

# año 1 2 3 4 5
Factor de descuento 0.92 0.85 0.79 0.73 0.68
EVA * Factor de descuento = VP EVA -6,903,386 -6,508,268 -6,135,764 -5,784,581 -5,453,497
Valor económico agregado -108,555,533
(+) Capital 194,195,573
rendimiento del Capital superior al costo del Capital
(=) Valor de la empresa 85,640,040 EVA Negativo

Discounted Cash Flow (DCF)

NOPAT 8,360,482 8,524,328 8,691,384 8,861,714 9,035,383

HIDROSTAL SA Page 5
Planeamiento Financiero
(-) Inversión Neta 3,805,767 3,880,351 3,956,397 4,033,933 4,112,988
(=) Free Cash Flow 4,554,715 4,643,976 4,734,987 4,827,781 4,922,394

Factor de descuento 0.92 0.85 0.79 0.73 0.68

FCF * Factor de descuento = VP FCF 4,211,488 3,970,442 3,743,192 3,528,948 3,326,967
Valor de la empresa 85,640,040
(-) Capital 194,195,573 Flujos negativos
alta inversión en relación a las Ganancias Operativas
(=) Valor Presente Neto -108,555,533

Estimación del valor de la acción

81,577,569
Empresa Equity
85,640,040 Equity # de acciones
4,062,471 valor estimado 1 acción

Descomposición en value drivers (históricos)

 COGS SG & A R & D Other  V

ROIC  1     * * (1  t )
 V V V V  Capital
2,014 2,015 2,016
COGS / Ventas 71.3% 66.1% 68.5%
márgenes
SG&A / Ventas 4.7% 5.6% 5.0%
R&D / Ventas 18.3% 20.8% 20.3%
Other / Ventas -0.7% -0.9% -1.9%

Activos Totales 205,190,716 222,899,387 221,019,432

(-) Activos no operativos - - -
(-) Pasivo no financiero 26,144,617 29,452,927 23,287,612
rotaciones

HIDROSTAL SA Page 6
Planeamiento Financiero
rotaciones (=) Capital 179,046,099 193,446,460 197,731,820

Ventas / Capital 71.5% 77.5% 78.8%

(1-t) 91% 66% 57%
rentabilidad ROIC 4.2% 4.2% 3.6%
Comprobación ROIC 4.2% 4.2% 3.6%

HIDROSTAL SA Page 7
Google Inc. (GOOG)

2,017 % s/Vtas

141,554,034
99,217,755
42,336,279

7,858,578
29,504,708
-4,393,450
9,366,443 8%

-1,962,285
7,404,158
2,850,613
4,553,545

2,017 % s/Vtas

2,096,057

35,194,017
56,276,204
0.27%
52,144
93,618,422 60%
195,239,879

HIDROSTAL SA Page 8
Google Inc. (GOOG)
2,683,654

291,541,955 150%

HIDROSTAL SA Page 9
 Google Inc. (GOOG)

22,761,522 15%
-
-
-

22,761,522
43,756,790

15,059,257
81,577,569
210,144,386

291,721,955

RECIMIENTO

o para los próximos 6 años 2%

crecimiento a perpetuidad 1%

HIDROSTAL SA Page 10
Google Inc. (GOOG)

Perpet
159,035,867
145,968,556
13,067,311
9,212,454

HIDROSTAL SA Page 11
 Google Inc. (GOOG)

238,772,239 150%
649,973 0.27%
24,137,257.63 15%
213,985,009 6,989,657 estado de resultados
15,059,257 estado de situacion financier

kd 46.41%
ACC

Costo
9.36% 53,971,078 Capital
3.81% 15,059,257 pasivo financiero
69,030,335
8.15% kd 5.4

Perpet
9,212,454
213,985,009 216,124,859
4.3%
8.1%
-8,226,816

perpet
9.45
-77,770,037

9,212,454

HIDROSTAL SA Page 12
Google Inc. (GOOG)
2,139,850
7,072,604

9.45
66,859,002

53,971,078 acciones comunes

4,062,471 21,602,650 acciones de inversion
75,573,728 75,573,728 saldo al 31 de diciembre
$ 0.0538
$ 5.38

2,017
70.1%
5.6%
20.8%
-3.1%

291,541,955
-
22,761,522

HIDROSTAL SA Page 13
Google Inc. (GOOG)
268,780,433

52.7%
61%

2.1%
2.1%

HIDROSTAL SA Page 14