Damodaran

Solo disponible en BuenasTareas
  • Páginas : 17 (4099 palabras )
  • Descarga(s) : 0
  • Publicado : 30 de mayo de 2011
Leer documento completo
Vista previa del texto
Industry Name Number of Firms Beta ROE Cost of Equity (ROE - COE) BV of Equity Equity EVA ROC Cost of Capital (ROC - WACC) BV of Capital EVA E/(D+E) Std Dev in Stock Cost of Debt Tax Rate After-tax Cost of Debt D/(D+E)
Advertising 28 1,79 0,46% 12,26% -11,80% $45.035,90 $(5.314,66) 9,79% 10,45% -0,66% $65.376,40 $(432,76) 73,23% 97,15% 6,29% 12,86% 5,48% 26,77%
Aerospace/Defense 63 1,1523,91% 9,04% 14,87% $147.496,60 $21.938,32 23,55% 8,03% 15,52% $201.850,00 $31.319,35 80,88% 63,51% 4,79% 21,10% 3,78% 19,12%
Air Transport 40 1,21 0,11% 9,32% -9,21% $69.421,30 $(6.390,39) 12,96% 7,52% 5,43% $203.652,10 $11.064,93 65,51% 69,26% 5,29% 22,30% 4,11% 34,49%
Apparel 48 1,35 11,79% 10,05% 1,73% $19.833,70 $343,75 17,16% 9,25% 7,91% $22.577,70 $1.785,07 86,36%77,62% 5,29% 20,86% 4,19% 13,64%
Auto Parts 47 1,78 4,15% 12,17% -8,02% $79.484,20 $(6.370,76) 14,31% 10,75% 3,56% $116.126,40 $4.129,49 80,21% 85,62% 5,79% 13,45% 5,01% 19,79%
Automotive 19 1,50 -24,81% 10,79% -35,59% $267.490,00 $(95.205,51) 12,11% 7,15% 4,96% $961.154,60 $47.647,93 47,94% 56,57% 4,79% 20,43% 3,81% 52,06%
Bank 418 0,75 2,54% 7,02% -4,48% $914.962,00$(40.950,58) NA 5,68% NA $2.055.529,20 NA 53,80% 58,22% 4,79% 13,89% 4,12% 46,20%
Bank (Canadian) 7 0,86 11,01% 7,61% 3,40% $142.333,50 $4.840,69 NA 7,10% NA $138.777,60 NA 87,90% 28,97% 4,29% 20,27% 3,42% 12,10%
Bank (Midwest) 40 0,96 0,46% 8,09% -7,63% $89.884,50 $(6.862,06) NA 6,22% NA $142.585,00 NA 59,16% 49,99% 4,29% 18,02% 3,52% 40,84%
Beverage 34 0,92 28,15% 7,87% 20,28%$109.429,30 $22.189,63 23,26% 7,45% 15,81% $164.173,60 $25.954,69 88,43% 73,62% 5,29% 19,08% 4,28% 11,57%
Biotechnology 120 1,13 6,60% 8,96% -2,36% $64.390,10 $(1.519,62) 13,79% 8,61% 5,18% $51.977,20 $2.694,96 88,31% 98,40% 6,29% 5,74% 5,93% 11,69%
Building Materials 47 1,33 1,99% 9,94% -7,95% $75.370,30 $(5.991,53) 11,22% 7,93% 3,29% $129.857,30 $4.275,40 58,35% 83,71% 5,79%11,69% 5,11% 41,65%
Cable TV 24 1,43 11,20% 10,44% 0,76% $206.831,60 $1.577,86 14,10% 7,70% 6,41% $514.083,00 $32.943,61 59,38% 54,86% 4,79% 22,98% 3,69% 40,62%
Canadian Energy 10 1,14 7,02% 8,98% -1,96% $119.764,40 $(2.352,17) 18,03% 7,85% 10,18% $175.927,70 $17.913,27 77,86% 36,68% 4,29% 10,36% 3,85% 22,14%
Chemical (Basic) 17 1,28 19,70% 9,71% 9,99% $92.534,70 $9.243,7321,71% 8,77% 12,94% $134.449,40 $17.402,60 84,21% 53,72% 4,79% 22,39% 3,72% 15,79%
Chemical (Diversified) 31 1,51 12,40% 10,85% 1,55% $79.122,80 $1.225,35 18,99% 9,66% 9,33% $114.676,20 $10.699,59 82,60% 72,83% 5,29% 23,87% 4,03% 17,40%
Chemical (Specialty) 83 1,37 13,65% 10,14% 3,51% $64.819,20 $2.274,59 17,58% 9,08% 8,50% $107.885,60 $9.167,05 81,26% 78,35% 5,29% 14,85% 4,50%18,74%
Coal 25 1,59 17,18% 11,24% 5,94% $18.155,30 $1.078,12 24,20% 10,31% 13,89% $28.228,60 $3.921,02 86,09% 68,06% 5,29% 13,17% 4,59% 13,91%
Computer Software/Svcs 247 1,06 24,38% 8,58% 15,80% $335.197,90 $52.949,84 41,96% 8,42% 33,54% $237.856,70 $79.770,66 95,53% 82,47% 5,79% 13,88% 4,99% 4,47%
Computers/Peripherals 101 1,27 26,57% 9,66% 16,91% $278.049,80 $47.023,4741,12% 9,41% 31,71% $244.658,20 $77.586,53 91,63% 104,65% 7,29% 8,94% 6,64% 8,37%
Diversified Co. 111 1,22 13,13% 9,38% 3,74% $460.990,20 $17.247,61 10,98% 6,89% 4,10% $1.361.155,50 $55.761,42 50,06% 69,50% 5,29% 17,14% 4,38% 49,94%
Drug 301 1,11 17,21% 8,84% 8,37% $792.020,40 $66.285,27 22,06% 8,59% 13,47% $880.155,40 $118.568,04 87,64% 103,61% 7,29% 6,72% 6,80% 12,36%E-Commerce 52 1,14 6,76% 8,98% -2,21% $26.522,00 $(587,31) 16,02% 8,78% 7,25% $20.091,30 $1.456,07 95,62% 65,85% 5,29% 17,19% 4,38% 4,38%
Educational Services 37 0,79 22,74% 7,26% 15,48% $15.011,10 $2.322,99 33,53% 6,98% 26,55% $12.928,90 $3.432,17 91,84% 72,23% 5,29% 27,32% 3,84% 8,16%
Electric Util. (Central) 23 0,78 9,70% 7,19% 2,51% $66.804,40 $1.676,21 10,21% 5,23% 4,98%...
tracking img