Académique Documents
Professionnel Documents
Culture Documents
Investissment :
Taux
VAN
2003
200
1000
2004
0.000
400
0
203.37
213.53
239.16
223.21
879.27
220
2005
230
240
250
2008
260
0.005
375
0.010
350
0.015
327
0.020
303
0.025
281
2006
2007
4
320
300
300
250
0.030
259
0.035
237
0.040
216
0.045
196
0.050
176
0.055
157
0.060
138
0.065
119
0.070
101
0.075
84
0.080
67
0.085
50
0.090
34
0.095
18
0.100
2
0.105
-13
0.110
-28
0.115
-42
500
400
300
200
100
0
-100
-200
500
0.120
-56
0.125
-70
0.130
-84
0.135
-97
400
300
200
100
0
-100
-200
Taux
VAN
50
112,027
55
238,393
60
364,759
65
491,125
70
617,491
1000000
VAN Projet
Prix
VAN
800000
600000
400000
200000
0
50
55
60
65
Prix de vente
70
75
80
75
743,857
65
ente
70
75
80
80
870,223
Socit X
1
Chiffre d'affaires
Croissance CA
Rsultat Oprationnel / CA
DAP / CA
Investissements / CA
BFR / CA
Taux impt
Rsultat Oprationnel
DAP
Impt
Investissements
Var. BFR
FTD
FTD actualis
10
2004e
13,770
6.0%
13.0%
5.1%
4.5%
0.8%
34%
2005e
14,596
6.0%
13.1%
5.1%
4.5%
0.8%
34%
2006e
15,399
5.5%
13.2%
5.0%
4.4%
0.8%
34%
2007e
16,246
5.5%
13.3%
5.0%
4.4%
0.8%
34%
2008e
17,058
5.0%
13.4%
5.0%
4.3%
0.8%
34%
2009e
17,911
5.0%
13.5%
5.0%
4.3%
0.8%
34%
2010e
18,717
4.5%
13.6%
5.0%
4.3%
0.8%
34%
2011e
19,559
4.5%
13.7%
5.0%
4.3%
0.8%
34%
2012e
20,342
4.0%
13.8%
5.0%
4.3%
0.8%
34%
2013e
21,155
4.0%
13.9%
5.0%
4.3%
0.8%
34%
1,790
702
609
620
8
1,256
1,152
1,912
744
650
657
7
1,343
1,130
2,033
770
691
678
6
1,428
1,102
2,161
812
735
715
7
1,517
1,075
2,286
853
777
734
6
1,622
1,054
2,418
896
822
770
7
1,714
1,022
2,546
936
865
805
6
1,805
987
2,680
978
911
841
7
1,899
953
2,807
1,017
954
875
6
1,989
916
2,941
1,058
1,000
910
7
2,082
880
10,271
15,100
25,371
1.04
26,488
3,500
1,900
3,000
21,888
Cot du capital :
Taux croissance infinie
valeur de march
valeur de march
9%
3%
Socit X
1
Chiffre d'affaires
Croissance CA
Charges oprationnelles (hors DAP)
DAP
Rsultat Oprationnel
DAP
Impt
Investissements
Var. BFR
FTD
FTD actualis
2004e
10,000
6.0%
-5,000
-1,000
4,000
1,000
1,333
1,000
750
1,917
1,758
19,646
32,817
52,463
1.04
54,773
3,500
1,900
3,000
50,173
2005e
10,600
6.0%
-5,100
-1,000
4,500
1,000
1,500
### ### 2,250
1,894
valeur de march
valeur de march
2006e
11,183
5.5%
-5,300
-1,000
4,883
1,000
1,628
1,000
750
2,505
1,935
2007e
11,798
5.5%
-5,400
-1,000
5,398
1,000
1,799
1,000
750
2,849
2,018
2008e
12,388
5.0%
-5,600
-1,000
5,788
1,000
1,929
1,000
750 3,109
2,020
Cot du capital :
Taux croissance infinie :
Taux de l'impt :
2009e
13,007
5.0%
-5,700
-1,000
6,307
1,000
2,102
1,000
750
3,455
2,060
9%
3%
33.33%
2010e
13,593
4.5%
-5,800
-1,000
6,793
1,000
2,264
1,000
750 3,778
2,067
2011e
14,204
4.5%
-6,000
-1,000
7,204
1,000
2,401
1,000
750 4,053
2,034
2012e
14,773
4.0%
-6,300
-1,000
7,473
1,000
2,491
1,000
750
4,232
1,948
10
2013e
15,363
4.0%
-6,450
-1,000
7,913
1,000
2,638
1,000
750
4,526
1,912