Upload
simon-bolivar
View
258
Download
10
Embed Size (px)
DESCRIPTION
CALCULOS DE CASO AMERICAN HOME PRODUCTS
Citation preview
Hoja1Actual30%50%70%Ke30.1%Ke33.69%38.47%49.63%Kd14.0%Kd14.0%18%25%Ka30.1%Ka25.77%23.92%23.99%#acciones155.5#acciones135.7127.3118.9Precio de accin$30.00Valor de mercado$5,449.77$6,138.16$7,025.60Valor de mercado$4,665.00Precio de accin$40.16$48.22$59.09Impuestos48%EBITA$922.20PARA TODAS LAS OPCIONESDeuda total $376.10$626.80$877.60Valor de empresa en libros$1,593.17Valor de empresa en libros$1,773.70$1,894.03$2,014.42E (capital)$1,397.60$1,267.23$1,136.82CAPM34.43%38.06%42.53%WACC28.68%28.56%29.66%