Beruflich Dokumente
Kultur Dokumente
Ventas
WACC
Patrimonio de la empresa
Numero de acciones
Costo de la accin
Cotizacin de mercado de acciones
Tasa Libre Riesgo ( Rf )
Prima Riesgo Mercado ( Rm - Rf )
Beta (B)
Bonos Sinkable
Valor nominal
Precion bono
N Bonos
Tasa
Tiempo
Yield
pagos
Cupon
Principal
CF
35,000,000
V. Cont. y Merc.
108,000,000
28,500,000
3.79 Por accin
4.15 Por accin
5.15%
7%
1.43
75,000,000
1000
75000
8.75%
15 aos
6.00% Anual
75,000,000
1
6,562,500
75,000,000
2
6,562,500
6,562,500
6,562,500
VA
Precio
85,788,000
1,143.84
Prestamo bancario
Deuda
TEA
Tasa Trimestral
Plazo en aos
Periodo de gracia
tax
39,000,000
8.95%
2.17%
9
3
30%
N periodo
1
48
Saldo Inicial
39,000,000
1,988,860
Cuota
2,031,941
39,000,000
50,436,659
PASIVO
Deuda
Bonos
Total Pasivo
39,000,000
75,000,000
114,000,000
PATRIMONIO
Acc. Comunes
Total Patrimonio
108,000,000
108,000,000
TOTAL
222,000,000
WACC
CAPM
Ke = Rf + B x ( Rm - Rf )
Ke =
15.16%
10.55%
75,000,000
3
6,562,500
75,000,000
4
6,562,500
75,000,000
5
6,562,500
75,000,000
6
6,562,500
6,562,500
6,562,500
6,562,500
6,562,500
Amortizacion
1,988,860
25,596,465
33,102,569
Interes
844,778
43,081
Saldo Final
39,844,778
-0
A VALOR DE MERCA
Peso
17.57%
33.78%
Costo
8.95%
8.75%
48.65%
15.16%
100.00%
ACTIVO
75,000,000
7
6,562,500
1
75,000,000
8
6,562,500
2
75,000,000
9
6,562,500
3
75,000,000
10
6,562,500
6,562,500
6,562,500
6,562,500
6,562,500
A VALOR DE MERCADO
PASIVO
Deuda
Bonos
Total Pasivo
39,000,000
85,788,000
124,788,000
PATRIMONIO
Acc. Comunes
Total Patrimonio
TOTAL
WACC
Peso
16.05%
35.29%
Costo
8.95%
6.00%
118,275,000
118,275,000
48.66%
15.16%
243,063,000
100.00%
9.86%
4
75,000,000
11
6,562,500
6,562,500
5
75,000,000
12
6,562,500
18,750,000
25,312,500
6
56,250,000
13
4,921,875
18,750,000
23,671,875
7
37,500,000
14
3,281,250
18,750,000
22,031,250
8
18,750,000
15
1,640,625
18,750,000
20,390,625
Acciones Comunes
Patrimonio Neto
N de acciones
Valor contable Acc.
Contable
108,000,000
28,500,000
3.79
rf
rm - rf
B
Ke
Deuda Bonos
N Bonos
Valor nomimal
Mad. Emision
Mad. Hoy
Tasa cupon
Amort.
Pr. Mcdo
Valor Contable
Valor de Mercado
Cuponera
Saldo Principal
Pago
Interes
Principal
CF
VA
Yield
Mercado
118,275,000
28,500,000
4.15
5.15%
7%
1.43
15.16%
75,000
1,000
15 aos
8 aos
8.75% anual pagos anuales
25% ult. 4 aos
1,143.84
75,000,000
85,788,000
1,000
1
1,000
87.50
87.50
1,000
3
87.50
###
87.50
A Mcdo
85,788,000
39,000,000
124,788,000
Peso %
69%
31%
100%
Kd
6.00%
8.95%
6.92%
A Mcdo
124,788,000
118,275,000
243,063,000
Peso %
51%
49%
100%
K
6.92%
15.16%
87.50
87.50
1,143.84
1,000
4
87.50
87.50
1,000
5
87.50
87.50
6.00%
39,000,000
39,000,000
8.95%
Deuda Total
Bonos
Bancos
Total
Contable
75,000,000
39,000,000
114,000,000
Deuda
Capital Acc. Com.
Total
30%
Contable
114,000,000
108,000,000
222,000,000
Kd
Ke
WACC
9.86%
1,000
6
87.50
87.50
1,000
7
87.50
87.50
1
1,000
8
87.50
87.50
82.55
2
1,000
9
87.50
87.50
77.87
3
1,000
10
87.50
87.50
73.47
4
1,000
11
87.50
87.50
69.31
5
1,000
12
87.50
250.00
337.50
252.20
7
750
13
65.63
250.00
315.63
222.50
500
14
43.75
250.00
293.75
195.36
8
250
15
21.88
250.00
271.88
170.58
Emisor
Tasa Cupn
Periodicidad del Cupn
Tipo de bono
Monto Nominal
Fecha de emisin
Fecha de pagos de cupones
Vencimiento
TGP
anual
6%
Semestral
Bullet
5,000,000
7/31/2009
31-ene y 31-jul
7/31/2011
2 aos
7.50%
3.68%
8/15/2009
Pagos
F. Emisin
F. Compra
7/31/2009
8/15/2009
Cupones
Principal
CF
VA (Precio sucio)
RESPUESTA
Precio sucio
Interes corrido
Precio Limpio
4,880,492
12,228
4,868,263
DURACIN MACAULAY
DURACIN MACAULAY
DURACION MODIFICADA (DM)
1.90 Aos
1.77
97.37%
1/31/2010
150,000
7/31/2010
150,000
1/31/2011
150,000
7/31/2011
150,000
5,000,000
150,000
150,000
150,000
5,150,000
144,993
139,815
134,742
4,460,942
0.01
0.03
0.04
1.82
Principal
Plazo
Tasa Cupon
Capitaliza
Yield
Yield trimestral
Tipo
Pago
Cupones
Principal
CF
VA
Precio
1,250,000
5
aos
8.25%
Anual
4 trimestral
5.50%
TEA
1.35%
Bullet
2.0625
1
25,781
2
25,781
3
25,781
4
25,781
5
25,781
25,781
25,781
25,781
25,781
25,781
1,284,577 En este caso cuando la TIR de compra sea menor que el cup
1,250,000
1
25,781
1,250,000
2
25,781
1,250,000
3
25,781
1,250,000
4
25,781
1,250,000
5
25,781
25,781
25,781
25,781
25,781
25,781
6
25,781
7
25,781
8
25,781
9
25,781
10
25,781
11
25,781
12
25,781
25,781
25,781
25,781
25,781
25,781
25,781
25,781
>
1,250,000
6
25,781
1,250,000
7
25,781
1,250,000
8
25,781
1,250,000
9
25,781
1,250,000
10
25,781
1,250,000
11
25,781
1,250,000
12
25,781
25,781
25,781
25,781
25,781
25,781
25,781
25,781
13
25,781
14
25,781
15
25,781
16
25,781
25,781
25,781
25,781
25,781
1
1,250,000
13
25,781
156,250
182,031
2
1,093,750
14
22,559
156,250
178,809
3
937,500
15
19,336
156,250
175,586
4
781,250
16
16,113
156,250
172,363
1
17
25,781
2
18
25,781
3
19
25,781
25,781
25,438
25,781
25,100
25,781
24,766
1
5
625,000
17
12,891
156,250
169,141
166,892
2
6
468,750
18
9,668
156,250
165,918
161,535
3
7
312,500
19
6,445
156,250
162,695
156,292
4
20
25,781
1,250,000
1,275,781
1,209,271
4
8
156,250
20
3,223
156,250
159,473
151,159
Principal
Emision
Vencimiento
Compra
Tasa Cupon
Yield
100
8/15/1997
8/15/2003
6/12/1998
9.00%
8.00%
Pagos
Cupones
Principal
CF
VA
RESPUESTA
Precio sucio
Interes corrido
Precio Limpio
Anual
TEA
8/15/1997
110.97
7.42
103.55
8/15/1998
8/15/1999
8/15/2000
9
8.88
9
8.21
9
7.59
8/15/2001
8/15/2002
8/15/2003
9
7.02
9
6.50
9
100
109
72.77
Principal
Tasa
Plazo
Yield
100
10% TNA
6 aos
12.46%
Pagos
Cupones
Principal
CF
VA
90.00
10
10
8.89
DURACION MACAULAY
DURACION MACAULAY
DM ( durac. Modificada)
0.10
4.72
4.20
Cambio relativo
Cambio Real
3.78
3.67
10
10
7.91
10
10
7.03
10
10
6.25
0.18
0.23
0.28
6
10
10
5.56
10
100
110
54.36
Principal
Tasa
Plazo
Yield
100
10%
6
13.46%
Pagos
Cupones
Principal
CF
VA
0.31
3.62
DURACION MACAULAY
DURACION MACAULAY
DM ( durac. Modificada)
10
10
8.81
86.33
0.10
4.69
4.13
TNA
aos
10
10
7.77
10
10
6.85
10
10
6.03
10
10
5.32
10
100
110
51.55
0.18
0.24
0.28
0.31
3.58
Principal
Tasa Cupn
Tiempo
Tipo del bono
Periodicidad del Cupn
Gtos registrales y superv
Asesora y estruct. Y coloc
Supervisores
Clasificadoras de Riesgo
Periodos
Cupon
Principal
Supervisores
Clasificadoras de Riesgo
CF
Total Gasto Inicial
8,822,439
10,000,000
5% TNA
3 aos
Bullet
Semestral
5,000
43,000
12,000 Semestrales
6,000 Semestrales
F. Emisin
8/3/2009
48,000
1
2/3/2010
250,000
2
8/3/2010
250,000
3
2/3/2011
250,000
12,000
6,000
268000
12,000
6,000
268000
12,000
6,000
268000
4
8/3/2011
250,000
12,000
6,000
268000
5
2/3/2012
250,000
6
8/3/2012
250,000
10,000,000
12,000
12,000
6,000
6,000
268000 10268000
DATOS
Valor nominal
Mad. Emision
Emision
Vcto
Tasa cupon
Gastos Unicos:
Gastos registrales
Gastos a/e/c
Gastos Recurrentes:
Supervisores
Clasificadoras
Cuponera
Pagos
Fechas
Interes
Principal
Gastos Unicos
Gastos recurrentes
CF
tir
YIELD (TEA)
10,000,000
3 aos
8/3/2009
8/3/2012
5% Semestrales
5,000.00
43,000.00
12,000 semestral
6,000 semestral
0
8/3/2009
1
2/3/2010
-250,000
2
8/3/2010
-250,000
3
2/3/2011
-250,000
-18,000
-268,000
-18,000
-268,000
-18,000
-268,000
10,000,000
-48,000.00
9,952,000
2.77% semestral
5.61% Es lo que cuesta realmente por emitir bonos (Kd)
4
8/3/2011
-250,000
5
2/3/2012
-250,000
6
8/3/2012
-250,000
-10,000,000
-18,000
-268,000
-18,000
-268,000
-18,000
-10,268,000
Principal
Tasa cupon
Periodos
Tasa Spot
VA
Yield
100
5.50%
0
102.44
1
2.90%
5.5
5.34
2
3.45%
5.5
5.14
3
4.05%
5.5
4.88
4
4.50%
5.5
4.61
Principal
Tasa cupon
5
5.05%
105.5
82.47
Periodos
Cupon
principal
VA
100
4.94%
0
S/. 102.44
1
5.50
2
5.50
5.50
5.50
3
5.50
4
5.50
5.50
5.50
5
5.50
100
105.50
Principal
Tasa cupon
Tiempo
Yield
1,000
7.50%
10 aos
5.42%
0
Cupon
Principal
CF
VA
VA
1
75
75.00
71.14
1,157.00
0.06
DURACIN MACAULAY
DURACIN MACAULAY
DURACION MODIFICADA
7.58
7.19
128.02
C absoluta
C modificada
Correccin x Convexidad
VARIACION TIR
Var P (por convexidad) =
78,197.65
67.59
39,098.83
0.85%
2.82
75
75.00
67.48
75
75.00
64.01
75
75.00
60.71
75
75.00
57.59
75
75.00
54.63
0.12
0.17
0.21
0.25
0.28
364.29
691.09
1,092.54
1,554.49
2,064.30
10
75
75.00
51.82
75
75.00
49.15
75
75.00
46.62
0.31
0.34
0.36
5.48
2,610.78
3,184.00
3,775.20
62,732.95
ambio Estimado
75
1,000
1,075.00
633.85
Var Real
Precio 1 (tir 6%)
Precio 2 (tir 6.85%)
Cambio real
Cambio Relativo (Cambio aprox. Del precio) D
Cambio aprox. Del Precio C
Cambio aprox. Total D+C
Principal
Tasa cupon
Tiempo
Yield
1,000
7.50%
10 aos
6.27%
0
Cupon
Principal
CF
VA
75
75.00
70.57
75
75.00
66.41
75
75.00
62.48
75
75.00
58.80
1,089.03
1,157.00
1,089.03
-67.97
-70.72 Variacion producto de la duracion
2.82 Variacion producto de la convexidad
-67.89 Variacion Duracion + Convexidad
75
75.00
55.32
75
75.00
52.06
75
75.00
48.98
75
75.00
46.09
75
75.00
43.37
10
75
1,000
1,075.00
584.94
Spot compra
Spot venta
Costo deuda
Rdto invertir
Fwd Largo 1 ao
Fwd Corto 1 ao
Almacenamiento
HOY
3.6330
-3.6330
0
HOY
0.0180
3.579
-3.5970
en 1 ao
-3.8346
0
3.6214
-0.2132 ==> No hay oportunidad de arbitraje
en 1 ao
0
0
3.7890
-3.8120
-0.0230 ==> Tampoco hay oportunidad de arbitraje
Spot cobre
Futuro 6m
rf
Almacenaje
T
1,800 x TM
1,840 x TM
4%
2.2 x mes
6 meses
HOY
1,813.20
-1,813.20
en 6 meses
-1,849.83
1,840
-9.83
HOY
13.20
1,800.00
-1,813.20
en 6 meses
1,849.83
-1,840.00
9.83
e el precio de la
in a $22.3,
22.3 - $3.0 - $2.5) por
ersionista, porque en el
$ 15.50 estara
Respuesta No se ejerce la opcin larga opcin put, porque prefiero vender al mercado a un
precio de $ 12.
La prdida que estara asumiendo sera de $ 3.80 por la compra de la prima.
ender al mercado a un
ompra de la prima.
Precio Futuro
Precio Hoy
Pague Dividendo
Ke
B
Rf
Rentab. Esperada
Ke
59.77
50
2.15
?
1.15
6%
14%
15.20%
-50
TIR
-50
23.84%
59.77
2.15
61.92
Pr. Mcdo
Rdto cupon
Valor nominal
Div. Preferente
Rdto Acc. Pref.
11.55
10% anual (pagos anuales)
10
1
8.66%
Precio Hoy
Dividendo
Rendimiento
11.55
1
?
8.7%
B
Rf
Rf - Rm
Ke
g
0.5
5%
7%
8.50%
4.50%
1
2
2.50
VA
VA
VA
Valor Fundamental
3
2.50
4
3.50
3.50
6
3.66
S
Dividendos en ao 3
g
B
rf
rm - rf
Ke
50
5.6
5%
0.8
4.50%
6%
9.30%
Pagos
1
0
VA D 3y
V 3y perp
Val. Fund.
4.29
136.74
136.74
109.01
3
D 3y
4
D 4 - perpet
5.6
5.88
11.25
12.00
0.78
11.7
F. Inicial
F. Final
P. ejercicio
Vcto
Rf
P. final
Volatilidad
8/27/2011
11/27/2011
92.00
320
3 meses
4.50%
322
5%
d1
d2
-7.3416043366
0.19
0.16
0.25
europea de Soya
un precio de ejercicio
valor actual de la
bre es 10%.