Documente Academic
Documente Profesional
Documente Cultură
Corporation
Caso Marriott: El Costo del Capital
Liza Karenina Rodriguez Aquino Mijares
Liliana Concepcin Rojas Estrada
Alfredo Lefranc Flores
Victor Hugo Acevedo Renero
Irving Maas Echeverria
Isaac Samuel Amador Reyes
Contexto de Marriott Corporation
CASO MARRIOTT
Optimizar la utilizacin de
Recomprar las acciones
la deuda en la estructura
subvaloradas.
de capital.
Objetivos CASO MARRIOTT
Lnea de Risk
Negocio (E/V) Re (D/V) Rd % Taxes Rf Premium Beta WACC
Marriott 0.4 14.24% 0.6 9.48% 41.89% 16.34% -1.89% 1.11 9.00%
Lodging 0.26 14.28% 0.74 10.05% 41.89% 15.86% -1.41% 1.121 8.03%
Contract
Services 0.6 14.52% 0.4 10.90% 41.89% 9.03% 5.42% 1.013 11.25%
Restaurantes 0.58 16.41% 0.42 8.70% 41.89% 9.03% 5.42% 1.362 11.64%
Metodologa CASO MARRIOTT
Costo de
Capital Propio
(Re)
Metodologa CASO MARRIOTT
Lnea de
Negocio* Tasa libre de riesgo(Rf) Prima de riesgo(Rm-Rf)
Servicios de Retornos de Bonos del Tesoro Diferencia entre S&P 500 retornos compuestos
de corto plazo y retornos de Bonos del Tesoro de corto plazo.
Contrato
Retornos de Bonos del Tesoro Diferencia entre S&P 500 retornos compuestos
y retornos de Bonos del Gobierno de EU de
Restaurantes de corto plazo
largo plazo.
Estructura de
Capital & Marriott 60.0% 40.0%
Impuestos* 41.89%
CRITERIO DE
EVALUACIN: se
comparan el retorno del
T
proyecto dado su riesgo
contra la WACC relevante.
Evaluacin de Estrategias Financieras CASO MARRIOTT
Las estrategias implementadas por Marriot son consistentes con sus objetivos de
crecimiento. El valor de la empresa aumenta con ellas.
Sales $1,174.10 $1,426.00 $1,633.90 $1,905.70 $2,458.90 $2,950.50 $3,524.90 $4,251.70 $5,266.50 $6,522.20
Earnings before interest expense and
income taxes (EBIT) $107.10 $133.50 $150.30 $173.30 $205.50 $247.90 $297.70 $371.30 $420.50 $489.40
Interest expense $23.70 $27.80 $46.80 $52.00 $71.80 $62.80 $61.60 $75.60 $60.30 $90.50
Income before income taxes $83.50 $105.60 $103.50 $121.30 $133.70 $185.10 $236.10 $295.70 $360.20 $398.90
Income taxes $35.40 $43.80 $40.60 $45.20 $50.20 $76.70 $100.80 $128.30 $168.50 $175.90
Income from continuining operations $48.10 $61.80 $62.90 $76.10 $83.50 $108.40 $135.30 $167.40 $191.70 $223.00
Net income $54.30 $71.00 $72.00 $86.10 $94.30 $115.20 $139.80 $167.40 $191.70 $223.00
Funds provided from cont.
Operations $101.20 $117.50 $125.80 $160.80 $203.60 $272.70 $322.50 $372.30 $430.30 $472.80
Total assets $1,000.30 $1,080.40 $1,214.30 $1,454.90 $2,062.60 $2,501.40 $2,904.70 $3,663.80 $4,579.30 $5,370.50
Total capital $826.90 $891.90 $977.70 $1,167.50 $1,634.50 $2,007.50 $2,330.70 $2,861.40 $3,561.80 $4,247.80
Long-term debt $309.90 $365.30 $536.60 $607.70 $889.30 $1,071.60 $1,115.30 $1,192.30 $1,662.80 $2,498.80
Percent to total capital 37.5% 41.0% 54.9% 52.1% 54.4% 53.4% 47.9% 41.7% 46.7% 58.8%
Shareholders' equity $418.70 $413.50 $311.50 $421.70 $516.00 $628.20 $675.60 $848.50 $991.00 $810.80
Hotels
Hilton Hotels Corporation 17.16% 0.76 14.00% 0.77 0.65
Holiday Corporation 32.89% 1.35 79.00% 1.66 0.28 Ponderacin 0.608
La Quinta Motors Inns -5.19% 0.89 69.00% 0.17 0.28 Ponderacin 62.64%
Ramadas Inns, Inc 10.57% 1.36 65.00% 0.75 0.48
Ba
1.09 promedio: 0.42 Be: 1.1206
Restaurants
Church's Fried Chicken 1.79% 1.45 4.00% 0.39 1.392
Collins Foods International 24.32% 1.45 10.00% 0.57 1.305
Frich's Restaurants 45.83% 0.57 6.00% 0.14 0.5358
Luby's Cafeterias 15.50% 0.76 1.00% 0.23 0.7524
McDonald's 23.93% 0.94 23.00% 4.89 0.7238 Ponderacin 0.167
Wendy's International 7.76% 1.32 21.00% 1.05 1.0428 Ponderacin 9%
Ba
promedio: 0.96 Be: 1.3620
Contract Services
LAS BETAS
TIENEN
No hay informacin IMPUESTOS Ponderacin 29%
Ponderacin 0.225
Be: 0.894
Be: 1.013
Spreads between S&P 500 Composite Returns and Bond Rates. 1926-1987
Years Arithmetic Average Standard Deviation
Spreads between S&P 500 Composite Returns and Short-Term U.S. Treasury
Bill Returns Tasa Promedio para Prima
1926-1987 8.47% 20.60% de Riesgo (1981-1987)
1926-1950 9.89% 27.18% 8.52%
1951-1975 8.20% 13.71% 7.26%
1976-1980 7.01% 14.60% 6.08%
1981-1985 5.17% 14.15% 5.42%
1986 12.31% 17.92% 6.04%
1987 -0.23% 30.61% -0.23%
Spreads between S&P 500 Composite Returns and Long-Term U.S. High-
Grade Corporate Bond Returns
1926-1987 6.77% 20.31% 6.77%
1926-1950 6.06% 26.70% 6.37%
1951-1975 8.82% 13.15% 6.65%
1976-1980 12.11% 15.84% 3.94%
1981-1985 -3.47% 13.59% -1.89%
1986 -1.38% 14.72% 2.06%
1987 5.50% 34.06% 5.50%
Annual Holding-Period Returns for Selected Securities and Market Index, 1926-1987
Years Arithmetic Average Standard Deviation
Short-Term Treasury Bills
Tasa Libre de Riesgo Promedio
1926-1987 3.54% 0.94% (1981-1987)
1926-1950 1.01% 0.40% 0.0351