2019 2020 2021 2022 2023 2024

R$ 4,750,000.00 R$ 275,442.96 R$ 292,848.75 R$ 312,176.77 R$ 332,780.43 R$ 354,743.94

-4,750,000.00 1,321,815.18 1,432,361.99 1,555,117.15 1,685,974.15 1,825,467.71

WACC 8.47%
VPL R$ 12,785,098.22
Valor pago R$ 6,725,507.34
Diferença R$ 6,059,590.88
 2025 2026 2027 2028 2029 2030 2031
R$ 378,157.04 R$ 403,115.41 R$ 429,721.02 R$ 458,082.61 R$ 488,316.06 R$ 520,544.92 R$ 554,900.89

1,974,167.85 2,132,682.19 2,301,658.48 2,481,787.21 2,673,804.43 3,306,059.43 3,524,259.35

 2032 2033 2034
R$ 591,524.35 R$ 630,564.95 R$ 672,182.24 R$ 6,725,507.34

3,756,860.47 4,004,813.26 4,269,130.94