Escolar Documentos
Profissional Documentos
Cultura Documentos
1. BETA APALANCADO
β= 1.05 × (1 + 0 × 0.7)
β= 1.05
Ke= 3% + 6% * 1.05
Ke= 9.30
3. WACC
WACC= 9.30%
1. BETA APALANCADO
β= 1.131666667
Ke= 3% + 6% * 1.13
Ke= 9.79
3. WACC
WACC= 9.24%
DEUDA DEL 20%
1. BETA APALANCADO
β= 1.23375
Ke= 3% + 6% * 1.23375
Ke= 10.41
3. WACC
WACC= 9.19%
1. BETA APALANCADO
β= 1.37
Ke= 3% + 6% * 1.37
Ke= 11.19
3. WACC
WACC= 9.16%
DEUDA DEL 40%
1. BETA APALANCADO
β= 1.54
Ke= 3% + 6% * 1.54
Ke= 12.25
3. WACC
WACC= 9.17%
1. BETA APALANCADO
β= 1.05 × (1 + 1 × 0.7)
β= 1.79
Ke= 3% + 6% * 1.79
Ke= 13.72
3. WACC
WACC= 9.31%
DEUDA DEL 60%
1. BETA APALANCADO
β= 2.1525
Ke= 3% + 6% * 2.1525
Ke= 15.92
3. WACC
WACC= 9.73%
1. BETA APALANCADO
β= 2.77
Ke= 3% + 6% * 2.77
Ke= 19.60
3. WACC
WACC= 10.53%
DEUDA DEL 80%
1. BETA APALANCADO
β= 1.05 × (1 + 4 × 0.7)
β= 3.99
Ke= 3% + 6% * 3.99
Ke= 26.95
3. WACC
WACC= 10.99%
1. BETA APALANCADO
β= 1.05 × (1 + 9 × 0.7)
β= 7.67
Ke= 3% + 6% * 7.67
Ke= 49.02
3. WACC
WACC= 11.52%
DEUDA DEL 99%
1. BETA APALANCADO
β= 1.05 × (1 + 99 × 0.7)
β= 73.86
Ke= 3% + 6% * 73.86
Ke= 446.16
3. WACC
WACC= 12.08%