Escolar Documentos
Profissional Documentos
Cultura Documentos
00
ROE 15%
PAYOUT 25% TAXA DE REINVESTIMENTO 75%
D/ (DP+L) 5.10% g= 11.25%
Kd 4%
Rf 2.75%
PRM 11% PROJEC VALOR PRESENTE
Beta 0.59 FC1 R$ 610,077,200.00 R$ 560,217,814.509
IR 34% FC2 R$ 678,710,885.00 R$ 572,306,995.997
G na pptu 3.50% FC3 R$ 755,065,859.56 R$ 584,657,055.14
SOMA R$ 1,717,181,865.645
FC4 PERP R$ 11,205,926,890.17 R$ 12,923,108,755.819
CAPM= 9.24%
WACC= 8.90%
R$ 21.30
R$ 19.50 ALTERAR VALOR QTD MANUALMENTE
-9.21%
CRESC 2.5%
βn = 0.98
D= R$ 13,180,425,000.00
PL= R$ 30,860,217,000.00
IR 34%
βa = 1.26
PRM = 11%
RF = 2.75% Ke= 13.56%
VALOR = R$ 4,178,829,000.00 ALTERAR MANUAL Ke= 13.53%
PROB FALÊ 5%
CUSTO FAL 20%