Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

𝑈𝑡 𝐵𝑟𝑢𝑡𝑎 ∆% EBIT 𝑈𝑡 𝑂𝑝 ∆% UPA

𝐆𝐋𝐎 = 𝐆𝐋𝐎 = 𝐆𝐋𝐅 = 𝐆𝐋𝐅 = 𝐆𝐋𝐓 = GLO x GLF


𝑈𝑡 𝐵𝑟𝑢𝑡𝑎−𝐶𝑂𝐹(𝑑𝑒𝑝,𝑎𝑚𝑜𝑟,𝑝𝑟𝑜𝑣𝑖𝑠) ∆% Vtas 𝑈𝑡 𝑂𝑝−𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑒𝑠 ∆% EBIT

𝑉𝑒𝑛𝑡𝑎𝑠 𝑎𝑙 𝐶𝑟é𝑑𝑖𝑡𝑜 𝑉𝑒𝑛𝑡𝑎𝑠 𝑎𝑙 𝐶𝑟é𝑑𝑖𝑡𝑜 𝐶𝑉


A) 𝐑𝐨𝐭 𝐂𝐱𝐂 = 𝐑𝐨𝐭 𝐂𝐱𝐏 = 𝐑𝐨𝐭 𝐈𝐧𝐯 =
𝐶𝑥𝐶 𝐶𝑥𝑝(𝑃𝑟𝑜𝑣𝑒𝑒𝑑) 𝐼𝑛𝑣

𝑑í𝑎𝑠 𝑑í𝑎𝑠 𝑑í𝑎𝑠


B) 𝐏𝐏𝐂(𝐐) = 𝐏𝐏𝐏(𝐐) = 𝐏𝐏𝐈(𝐐) =
𝑅𝑜𝑡 𝐶𝑥𝐶 𝑅𝑜𝑡 𝐶𝑥𝑃 𝐼𝑛𝑣

Vtas al crédito 𝐶𝑉 𝑢𝐸𝐸𝑅𝑅 𝐶𝑉 𝐸𝐸𝑅𝑅


C) 𝐏𝐏𝐂($) = x PPC(Q) 𝐏𝐏𝐏($) = x PPP(Q) 𝐏𝐏𝐈($) = x PPI(Q)
𝑑í𝑎𝑠 𝑑í𝑎𝑠 𝑑í𝑎𝑠

𝐹𝐶𝐹𝐹 𝐸𝑏𝑖𝑡 𝐸𝐵𝐼𝑇 𝑁𝑜𝑝𝑎𝑡


FCFF EBIT= EBIT(1-T) + Dep ± CAPEX∆(AF-AF(ant)) ± KTNO∆(CxC+Inv-Cxp(Prov))(E-año ant) sig contr en ls 2 𝐕𝐚𝐥 𝐝𝐞𝐥 𝐍𝐞𝐠 𝐡𝐨𝐲 = 𝐏𝐆𝐔 𝐀𝐧𝐭 𝐈 = 𝐏𝐆𝐔 𝐃𝐬𝐩 𝐈 =
𝐶𝑜𝑠𝑡𝑜 𝑐𝑎𝑝 𝑑𝑒𝑙 𝑛𝑒𝑔𝑜𝑐𝑖𝑜(𝑘𝑜) 𝐴𝑐𝑡 𝑂𝑝 𝐴𝑐𝑡 𝑜𝑝

𝐀𝐜𝐭 𝐎𝐩 = CxC + 𝐸𝑥𝑖𝑠𝑡 + 𝑀𝑎𝑞 𝐍𝐎𝐏𝐀𝐓 = EBIT(1 − T) 𝐂𝐎𝐅 = Ut Neta + Dep ± InvCT=KTNO(Cxc + Inv – CxP(Provee)) ) 𝑪𝑵𝑭𝑪: 𝐷𝑒𝑝 + 𝑝𝑟𝑜𝑣𝑖𝑠𝑖ó𝑛 + 𝐶𝑡𝑎𝑠 𝐼𝑛𝑐𝑜𝑏 + 𝑚𝑒𝑟𝑚𝑎𝑠 + 𝑎𝑚𝑜𝑟𝑡

𝐷 𝑃 𝐷 𝑃
𝐏𝐚𝐫𝐚 𝐕𝐄, 𝐊𝐎 = Kd(1 − T) 𝑥 + 𝐾𝑒 𝒙 𝐏𝐚𝐫𝐚 𝐄𝐯𝐚, 𝐊𝐎 = Kd(1 − T) + 𝐾𝑒 𝒙 𝐊𝐞 = Rf + 𝐵𝑗 [𝐸(𝑅𝑚) − 𝑅𝑓) 𝐀𝐎𝐍 = Act Op − Part No Fin 𝐍𝐎𝐏𝐀𝐓 = EBIT(1 − T)
𝑉𝐸 𝑉𝐸 𝐴𝑂𝑁 𝐴𝑂𝑁

𝐷 𝑃 X o NOPAT(1−T) 𝑃𝑎𝑡
.𝐊𝐎 = Kd(1 − T) 𝑥
𝑉𝐿
+ 𝐾𝑒 𝒙
𝑉𝐿
𝐊𝐎 = VL
𝐊𝐎 = Ku(1 − TL) 𝐏𝐨 =
𝑁° 𝐴𝑐𝑐𝑠

𝑋 𝑜 𝑁𝑂𝑃𝐴𝑇(1−𝑇) 𝐶𝑎𝑟𝑔 𝐹𝑖𝑛 𝐷 𝐷


𝐕𝐋 = Vu + (Deuda mercad x T)𝐕𝐮 =
𝐾𝑢
𝐏𝐀𝐓 = VL − D 𝐊𝐝 =
𝐷
𝐊𝐞 = Ku + (Ku − Kd) ∗ (1 − 𝑇) 𝐁𝐣 = 𝐁𝐋(𝐚𝐩𝐚𝐥) = Bu x [1 + (1 − 𝑇)] 𝐕𝐄 = D + PAT
𝑃 𝑃

Ut Neta Ut.Neta EBIT Ut Neta NOPAT Total Act Corri Total Pas
𝐑𝐎𝐄 = 𝐑𝐎𝐀 = 𝐏𝐆𝐔 = 𝐔𝐏𝐀 = 𝐑𝐎𝐂𝐄 = 𝐋𝐢𝐪 𝐂𝐨𝐫𝐫 = 𝐀𝐩𝐚𝐥𝐚𝐧 = 𝐄𝐕𝐀 = NOPAT − (AON + WACC)
PAT Activos ACT OP N° Accs AON Total Pas Corri Total Act

𝐹1 𝐹1 𝐹𝑐𝑛+𝑉𝑇 𝐹𝑐𝑛+1 𝐹𝑐𝑛(1+𝑔) 𝐹1 𝐹1 𝐹𝑐𝑛+𝑉𝑇


𝐕𝐄 = + (1+𝐾𝑜)2 + (1+𝐾𝑜)𝑛 donde 𝐕𝐓 = 𝑜 𝐅𝐂𝐅𝐅(𝐊𝐨) = + (1+𝑇𝑎𝑠𝑎𝐼𝑛𝑡)2 + (1+𝑇𝑎𝑠𝑎𝐼𝑛𝑡)𝑛
1+𝐾𝑜 𝐾𝑜−𝑔 𝐾𝑜−𝑔 1+𝑇𝑎𝑠𝑎𝐼𝑛𝑡

Hay creación de valor cuando ROA>Ko, Ko<Roce


Ko<ROCEEVA(+)
Ko>ROCEEVA(-)
KO=ROCEEVA(=0)
VE=ACT Tot
P= Valor de mco accs
Wacc=Ko
Ke y Ko L/p+c/p
Gastos Fin= L/p * Intereses

You might also like