Escolar Documentos
Profissional Documentos
Cultura Documentos
Payment Discounted
time Discount factor return
1 0.892857142857143 $52.83
2 0.79719387755102 $47.17
Capital employed -
second year
Starting $ 50.00
Ending $ -
Average $ 25.00
sum discounted
return 100
ROE
10.25%
10.46%
10.68%
10.91%
11.16%
11.41%
11.68%
11.95%
12.25%
12.55%
12.87%
13.21%
13.57%
13.95%
14.35%
14.77%
15.21%
15.69%
16.20%
16.74%
17.31%
17.93%
18.60%
19.31%
20.08%
20.92%
21.83%
22.82%
23.91%
25.10%
26.43%
27.89%
29.53%
31.38%
33.47%
35.86%
38.62%
41.84%
45.64%
50.21%
55.79%
62.76%
71.73%
83.68%
100.42%
125.52%
167.36%
251.04%
502.08%
#DIV/0!