Valoracion de Empresas B Grupo 4 Caso GAUCHOPRINT

 

UNIVERSIDAD TÉCNICA DE MANABÍ

FACULT ACULTAD AD D DE EC CIENCIAS IENCIAS ADMI ADMINISTRATIV NISTRATIVAS AS Y E ECONÓMICAS CONÓMICAS ESCUELA DE ECONOMÍA   VALORACIÓN DE EMPRESAS   ESTUDIANTES:   CEDEÑO MERO INGRID NICOLE LUCAS FERRIN KARLA MARGARITA MUÑOZ VALDIVIESO MÓNICA BRIGGITTE PICO VILLEGAS NATASHA GRISLAINE VELEZ SOLÓRZANO VERÓNICA VIVIANA   CATEDRÁTICO:   LOOR ZAMBRANO HALDER YANDRY   NIVEL:   10MO “B”

CASO GAUCHOPRINT En un !"#$ $n%"#n&$'n( $n%"#n&$'n()) un *#u+' ," "-+#".#$'. (%$ (%$n'-"#$ n'-"#$&n'. &n'. ,"( #u/#' ," "%$u" "%$u"%. %. +# "n.". +(2.%$&'. +(2.%$&'. .  +#',u&%'. 4 %"&n'('*5. #"(&$'n,. &'n "( ."&%'# $n,u.%#$( $n ,u.%#$( ( u" +"#%"n"&"n6 Un$,'. +'# un n"*'&$' &'-7n) %#". 8 A#*"n%$n) B#.$( 4 C;$(") &u"#,n "!"&%u# un ($n3 ".%#%' nu( ," US 060006 L "- #". #". %$" %$"n" n" $n" $n"#.$ #.$'n 'n". ". !$ . u" !u"#'n !u"#'n , u$ u$#$ #$,. ,. ;&" ;&" &&u u%# %#''  '. '. "n "n U US S 6000 6000600 60000 ,,"" (('. '. &u &u( (". ". un 10

 

 ( $n!#".%#u&%u#) -u$n#$. 4 "u$+'.) un @0  (. -%#$&". 4 ;"##-$"n%. 4 "( #".%'  -u"/(". -u"/(". 4 7%$(".6 D$&; D$&; &un,' ." &#"? &#"? ( "-+#". "-+#". 4 ( $, 7% 7%$( $( &'n%/(" &'n%/(" .$*n, .$*n, +'# $-+ $-+u".%'. u".%'. $n%"#n'. $n%"#n'. !u" !u" ," ,$"3 810:  '. '. +# "( +#$-" +#$-" $n"#.$'n".) 4 %#". 89: +# "( %"#&"#'6 D" &u"#,' &u"#,' &'n ( ,"-n ,"-n, , &%u( ,,"" ( "-+#". "-+#". 4 .u. #".+"&% #".+"&%$. $. &'n,$&$'n" &'n,$&$'n".. ," &'-+# 4 "n%) "n%) "( &+$%( &+$%( ," %#/ %#/ (&n3 US 16@006000) ('# u" n' ." "#2 !"&%,' +#',u&%' ," ( &5, "n ('. &'.%'. ," +#',u&&$?n "n "( ""n%' S$ ( %. %. ," $-+u".% $-+u".%''  (. u%$( u%$($,,". $,,". ". 1 1 4 "( &'.%' ," &+$% &+$%(( #"("n%" #"("n%" ". 1) #"( #"( nu() ". ". #"&'-"n,/(" #"&'-"n,/("  &'n.$,"#n,' un ;'#$3'n%" ," "(u&$?n ," ."$. 8: '.J) &u2( ". ( ( #"n%/$($,, ," ( ($n3 .$ ." %$"n" %$"n" un "n!'u ,"( ('# ,"."&;'J) "( ($n3 %$"n"&u2( &+&$,, ," +*'J un $n"#.$'n$.% &'-+## ( "-+#". &%u( ".%2,"*#n%$3, />'+#'4"&%' &'n%#%',"&'n &($"n%".) ". "( ('# ," ( S$ "-+#". &'n 4 .$n (,"." ($n3J) #"&'-"n,#5 Gu&;'+#$n% .$ ( "-+#". ,"&$," (("#  &/' "( +#'4"&%'J) +'# u'  81)@00)000600: V('# ," D"."&;' F+,-o Ne.o /e Fon/o*   8@)@0)000600:

VAN TIR  T!*!



     

8)9@0600: 99)0600 0)000600 990)000600 1@0)000600 10)000600

     



)0600 

8)@0600: 09)90600 0)000600 990)000600 1@0)000600 10)000600

     

     

81)16@: 9)@60 0)000600 990)000600 1@0)000600 10)000600

1)0@1)90600  1)@1)@60 

1)9)@60

9)11)@60 0 160

Sin A+i!n0!

A"OS #

In()e*o* C'.%'. O+"#%$'. C'.%'. F$>'. T"##"n' In!#".%#u&%6) Mu$n6 4 Eu$+6 M%#$&". M%#$ &". 4 H"## H"##-$"n% -$"n%.. U%$($,, n%". ,"( I-+u".%' I-+u".%' ," U%$($,,". 1 U%$($,, N"% T"##"n' In!#".%#u&%6) Mu$n6 4 Eu$+6 M%#$&". 4 H"##-$"n%. C+$%( ," T#/>'  81)@00)000600: V('# ," D"."&;'   81)@00)000600: F+,-o Ne.o /e Fon/o*

VAN TIR  T!*!

811)16@: )@60 0)000600 990)000600 1@0)000600 10)000600



9)9)690 1 160

$ % & '   9)10)000600  9)90)00600  9)@)600  9)@)600  81)0)000600:  81))000600:  81)@)@00600:  81)@)@00600:          

800)000600: 80)00 80)000600: 0600: 8990)000600: 81@0) 81@0)00060 000600: 0: 90)000600 8)00600: 90@)00600 0)000600 990)000600 00)000600

         



1)0@)00600 

800)000600: 80)00 80)000600: 0600: 8990)000600: 81@0) 81@0)00060 000600: 0: 99)00600 8)90600: 9)10600 0)000600 990)000600 00)000600

         

800)000600: 80)0 80)000600 00600:: 8990)000600: 81@0) 81@0)00060 000600: 0: 10)600 81)0600: @)600 0)000600 990)000600 00)000600

        

800)000600: 80)0 80)000600 00600:: 8990)000600: 81@0)0 81@0)000600 00600:: 10)600 81)0600: @)600 0)000600 990)000600

1)1)10600  1)@1)600 

1)600

 

  "n&u"n%# n($3n,' ('. nu"'. : ," (. "-+#".. +#"."n%".) ," n$,'. 4 Eu#'+6 ( -"#&,' ,"-n,n%" ."#5 ( "n%> ," ('&($3&$?n 4 (  10 &, un) 4 ." ".+"# u" &$ ," ( ($n3 +"#-$%$#5 %".6 '. &'.%'. +',#5n #",u&$#."   006000 nu(".6 P# /.%"&"#  &+&$,, $n.%(,6 E( +&$,, #"u$"#" ( &'n%#%&$?n &'##" &'##".. 'n 'n," ," (( %%"## "##"n' "n' un  

 

. $n"#.$'n". !u"#'n ,u$#$,. #' 4 ."*un,' *#u+' ," ' +# ( '+"#&$?n "!$&$"n%" " #"($3# ( ($n36   " Gu&;'+#$n% #"($&" ( ($n3 " &'n%/(" +# ( ,"%"#-$n&$?n ;'4 4 ." .u+'n" u" ( ," ,"-n, ( &'-+# ," &&$'n". &'n!$,"n&$($,, ," (

1

2

  1)00)000600  1)00)000600  8@)0 8@)000600 00600::  8@ 8@)00060 )000600: 0:   80)0 80)000600 00600::  80)0 80)000600 00600::   810)0 810)000600 00600::  810 810)00060 )000600: 0:   9)000600  9)000600  8) 8)@0600 @0600::  8) 8)@0600 @0600::   90)@0600  90)@0600  10)000600  10)000600  8)000600:  

        

1)@0600 

1 )@@)600 8@)@1 8@)@1)960 )9600: 0: 80)0 80)000600 00600:: 80)0 80)000600 00600:: 8990)0 8990)000600 00600::

    

8@91)@0600:

2 )@@)600 8@)@1 8@)@1)960 )9600: 0: 80 80)00060 )000600: 0: 80)0 80)000600 00600:: 8990 8990)00060 )000600: 0:

  810)0 810)000600 00600::  810 810)00060 )000600: 0:   1)119)9 1)119)9600 600  1)119)9 1)119)9600 600

 

       

81)1 81)16@ 6@:: 9)@60 0)000600 990)000600 1@0)000600 10)000600

     

81 81)16 )16@: @: 9)@60 0)000600 990)000600 1@0)000600 10)000600

 1)@)000600  1)9)@60  9))@60

1 2   9)@)600  9)@)600  81)@ 81)@)@0060 )@00600: 0:  81)@ 81)@)@0060 )@00600: 0:               



800)0 800)000600 00600:: 80)0 80)000600 00600:: 8990)0 8990)000600 00600:: 81@0)0 81@0)000600 00600:: 10)600 81) 81)0600 0600:: @)600 0)000600 990)000600

        

800 800)00060 )000600: 0: 80)0 80)000600 00600:: 8990 8990)00060 )000600: 0: 81@0 81@0)00060 )000600: 0: 10)600 81) 81)0600 0600:: @)600 0)000600 990)000600

 1)0)000600 1)600  @)9)600

 

DEPRECIACION T"##"n' In!# In!#" ".% .%#u #u&% &%u# u#. .)) M Mu u$n $n# #$ $.. 4 E Eu$ u$+' +'.. M%#$&". 4 H"##-$"n%. Mu"/(". 4 U%$(". C+$%( ," T#/>' TOTAL DE INVERSIONES

In!#".%#u&%u#.) Mu$n#$. 4 Eu$+'. M%#$&". 4 H"##-$"n%. Mu"/(". 4 U%$(". To.!+

    

1 800)00 800)000600: 0600: 89 89)9 )900 00)0 )000 00600 600:: 81)@00)000600: 800)000600: 81)@00)000600:

$ (7,200,000.00 (7,200,000.00)) $

 $ $

  $

2

-

3

$

-

4

$

165,000.00 $ 165,000.00 $ 165,000.00 $ 120,000.00 $ 120,000.00 $ 120,000.00 $

-

165,000.00 120,000.00

10)000600  10)000600  10)000600  10)000600 465,000.00 $ 465,000.00 $ 465,000.00 $

465,000.00

 

5

$

-

6

$

-

7

$

-

8

$

-

9

$

-

10

 

00)000600

$ $

4,950,000.00 2,400,000.00

$

2,700,000.00

$ 10,650,000.00

$ 165,000.00 $ 165,000.00 $ 165,000.00 $ 165,000.00 $ 165,000.00 $ $ 120,000.00 $ 120,000.00 $ 120,000.00 $ 120,000.00 $ 120,000.00 $

165,000.00 120,000.00

 10)000600  10)000600  10)000600  10)000600  10)000600 

10)000600

$ 465,000.00 $ 465,000.00 $ 465,000.00 $ 465,000.00 $ 465,000.00 $

465,000.00

 

 $ 1,650,000.00 $ 1,200,000.00 $ 1,800,000.00