{"id":1267,"date":"2025-03-18T19:46:17","date_gmt":"2025-03-18T19:46:17","guid":{"rendered":"https:\/\/willzulu.com\/?page_id=1267"},"modified":"2025-03-20T15:12:39","modified_gmt":"2025-03-20T15:12:39","slug":"elementor-pagina-1267","status":"publish","type":"page","link":"https:\/\/willzulu.com\/?page_id=1267","title":{"rendered":"WACC Calculator"},"content":{"rendered":"\t\t<div data-elementor-type=\"wp-page\" data-elementor-id=\"1267\" class=\"elementor elementor-1267\">\n\t\t\t\t\t\t<section class=\"elementor-section elementor-top-section elementor-element elementor-element-544e7dd elementor-section-boxed elementor-section-height-default elementor-section-height-default\" data-id=\"544e7dd\" data-element_type=\"section\" data-e-type=\"section\">\n\t\t\t\t\t\t<div class=\"elementor-container elementor-column-gap-default\">\n\t\t\t\t\t<div class=\"elementor-column elementor-col-100 elementor-top-column elementor-element elementor-element-6da259a\" data-id=\"6da259a\" data-element_type=\"column\" data-e-type=\"column\">\n\t\t\t<div class=\"elementor-widget-wrap elementor-element-populated\">\n\t\t\t\t\t\t<div class=\"elementor-element elementor-element-2c85b9f elementor-widget elementor-widget-shortcode\" data-id=\"2c85b9f\" data-element_type=\"widget\" data-e-type=\"widget\" data-widget_type=\"shortcode.default\">\n\t\t\t\t<div class=\"elementor-widget-container\">\n\t\t\t\t\t\t\t<div class=\"elementor-shortcode\">    <div id=\"wacc-calculator\">\n        <h2>Calculadora de WACC para PYMEs<\/h2>\n        <form id=\"wacc-form\">\n            <label for=\"industry\">Seleccione la industria:<\/label>\n            <select id=\"industry\" name=\"industry\" onchange=\"updateIndustryData()\">\n                <option value=\"\">--Seleccione una industria--<\/option>\n                <option value=\"advertising\">Publicidad<\/option>\n                <option value=\"aerospace_defense\">Aeroespacial\/Defensa<\/option>\n                <option value=\"air_transport\">Transporte A\u00e9reo<\/option>\n                <option value=\"apparel\">Confecci\u00f3n<\/option>\n                <option value=\"auto_truck\">Autom\u00f3viles y Camiones<\/option>\n                <option value=\"auto_parts\">Piezas de Autom\u00f3viles<\/option>\n            <\/select>\n\n            <label for=\"debt\">Deuda Total ($):<\/label>\n            <input type=\"number\" id=\"debt\" name=\"debt\" required>\n\n            <label for=\"equity\">Capital Propio ($):<\/label>\n            <input type=\"number\" id=\"equity\" name=\"equity\" required>\n\n            <label for=\"cost_debt\">Costo de la Deuda (%):<\/label>\n            <input type=\"number\" id=\"cost_debt\" name=\"cost_debt\" step=\"0.01\" required>\n\n            <label for=\"cost_equity\">Costo del Capital Propio (%):<\/label>\n            <input type=\"number\" id=\"cost_equity\" name=\"cost_equity\" step=\"0.01\" required>\n\n            <label for=\"tax_rate\">Tasa de Impuesto (%):<\/label>\n            <input type=\"number\" id=\"tax_rate\" name=\"tax_rate\" step=\"0.01\" required>\n\n            <button type=\"button\" onclick=\"calculateWACC()\">\ud83d\udd0d Calcular WACC<\/button>\n        <\/form>\n\n        <h3>Datos del sector:<\/h3>\n        <table id=\"industry-data\">\n            <tr>\n                <th>Industria<\/th>\n                <th>WACC Promedio<\/th>\n                <th>Beta Promedio<\/th>\n                <th>Costo de Deuda<\/th>\n                <th>Costo de Capital Propio<\/th>\n                <th>A\u00f1o de Referencia<\/th>\n                <th>Fuente<\/th>\n            <\/tr>\n            <tr id=\"industry-row\">\n                <td>Seleccione una industria<\/td>\n                <td>-<\/td>\n                <td>-<\/td>\n                <td>-<\/td>\n                <td>-<\/td>\n                <td>2025<\/td>\n                <td><a href=\"https:\/\/pages.stern.nyu.edu\/~adamodar\/New_Home_Page\/data.html\" target=\"_blank\">NYU Stern<\/a><\/td>\n            <\/tr>\n        <\/table>\n\n        <h3>Resultado:<\/h3>\n        <p id=\"wacc-result\"><\/p>\n        <p id=\"comparison-result\"><\/p>\n\n        <h3>Explicaci\u00f3n del c\u00e1lculo:<\/h3>\n        <p id=\"calculation-explanation\"><\/p>\n    <\/div>\n\n    <script>\n        let industryData = {\n            \"advertising\": { \"wacc\": 8.5, \"beta\": 1.2, \"costDebt\": 4.5, \"costEquity\": 9.5, \"year\": 2025 },\n            \"aerospace_defense\": { \"wacc\": 7.8, \"beta\": 1.1, \"costDebt\": 4.0, \"costEquity\": 8.8, \"year\": 2025 },\n            \"air_transport\": { \"wacc\": 9.2, \"beta\": 1.3, \"costDebt\": 5.0, \"costEquity\": 10.2, \"year\": 2025 },\n        };\n\n        function updateIndustryData() {\n            let industry = document.getElementById('industry').value;\n            let data = industryData[industry];\n            let row = document.getElementById('industry-row');\n            \n            row.innerHTML = `\n                <td>${industry.replace(\/_\/g, ' ').toUpperCase()}<\/td>\n                <td>${data.wacc}%<\/td>\n                <td>${data.beta}<\/td>\n                <td>${data.costDebt}%<\/td>\n                <td>${data.costEquity}%<\/td>\n                <td>${data.year}<\/td>\n                <td><a href=\"https:\/\/pages.stern.nyu.edu\/~adamodar\/New_Home_Page\/data.html\" target=\"_blank\">NYU Stern<\/a><\/td>\n            `;\n        }\n\n        function calculateWACC() {\n            let debt = parseFloat(document.getElementById('debt').value);\n            let equity = parseFloat(document.getElementById('equity').value);\n            let costDebt = parseFloat(document.getElementById('cost_debt').value) \/ 100;\n            let costEquity = parseFloat(document.getElementById('cost_equity').value) \/ 100;\n            let taxRate = parseFloat(document.getElementById('tax_rate').value) \/ 100;\n            let industry = document.getElementById('industry').value;\n\n            let totalCapital = debt + equity;\n            let wacc = ((debt \/ totalCapital) * costDebt * (1 - taxRate)) + ((equity \/ totalCapital) * costEquity);\n            \n            document.getElementById('wacc-result').innerHTML = \"\ud83d\udd39 El WACC estimado es: <strong>\" + (wacc * 100).toFixed(2) + \"%<\/strong>\";\n\n            let avgWACC = industryData[industry].wacc;\n            let comparisonText = wacc * 100 > avgWACC ? \n                \"\ud83d\udea8 El WACC de su empresa es superior al promedio del sector.\" : \n                \"\u2705 El WACC de su empresa es inferior al promedio del sector.\";\n\n            document.getElementById('comparison-result').innerHTML = comparisonText;\n\n            \/\/ Explicaci\u00f3n paso a paso\n            document.getElementById('calculation-explanation').innerHTML = `\n                <strong>Paso a paso del c\u00e1lculo del WACC:<\/strong><br>\n                1\ufe0f\u20e3 Capital Total = Deuda (${debt}) + Capital Propio (${equity}) = <strong>${totalCapital}<\/strong><br>\n                2\ufe0f\u20e3 Proporci\u00f3n de Deuda = ${debt} \/ ${totalCapital} = <strong>${(debt \/ totalCapital * 100).toFixed(2)}%<\/strong><br>\n                3\ufe0f\u20e3 Proporci\u00f3n de Capital Propio = ${equity} \/ ${totalCapital} = <strong>${(equity \/ totalCapital * 100).toFixed(2)}%<\/strong><br>\n                4\ufe0f\u20e3 WACC = (${(debt \/ totalCapital).toFixed(2)} \u00d7 ${costDebt * 100}% \u00d7 (1 - ${taxRate * 100}%)) + (${(equity \/ totalCapital).toFixed(2)} \u00d7 ${costEquity * 100}%)<br>\n                5\ufe0f\u20e3 Resultado Final: <strong>${(wacc * 100).toFixed(2)}%<\/strong>\n            `;\n        }\n    <\/script>\n\n    <style>\n        button {\n            background-color: #ff9800;\n            color: white;\n            font-size: 16px;\n            font-weight: bold;\n            padding: 12px;\n            border: none;\n            cursor: pointer;\n            display: block;\n            width: 100%;\n        }\n        button:hover {\n            background-color: #e68900;\n        }\n    <\/style>\n    <\/div>\n\t\t\t\t\t\t<\/div>\n\t\t\t\t<\/div>\n\t\t\t\t\t<\/div>\n\t\t<\/div>\n\t\t\t\t\t<\/div>\n\t\t<\/section>\n\t\t\t\t<\/div>\n\t\t","protected":false},"excerpt":{"rendered":"","protected":false},"author":1,"featured_media":0,"parent":0,"menu_order":0,"comment_status":"closed","ping_status":"closed","template":"","meta":{"ocean_post_layout":"","ocean_both_sidebars_style":"","ocean_both_sidebars_content_width":0,"ocean_both_sidebars_sidebars_width":0,"ocean_sidebar":"0","ocean_second_sidebar":"0","ocean_disable_margins":"enable","ocean_add_body_class":"","ocean_shortcode_before_top_bar":"","ocean_shortcode_after_top_bar":"","ocean_shortcode_before_header":"","ocean_shortcode_after_header":"","ocean_has_shortcode":"","ocean_shortcode_after_title":"","ocean_shortcode_before_footer_widgets":"","ocean_shortcode_after_footer_widgets":"","ocean_shortcode_before_footer_bottom":"","ocean_shortcode_after_footer_bottom":"","ocean_display_top_bar":"default","ocean_display_header":"default","ocean_header_style":"","ocean_center_header_left_menu":"0","ocean_custom_header_template":"0","ocean_custom_logo":0,"ocean_custom_retina_logo":0,"ocean_custom_logo_max_width":0,"ocean_custom_logo_tablet_max_width":0,"ocean_custom_logo_mobile_max_width":0,"ocean_custom_logo_max_height":0,"ocean_custom_logo_tablet_max_height":0,"ocean_custom_logo_mobile_max_height":0,"ocean_header_custom_menu":"0","ocean_menu_typo_font_family":"0","ocean_menu_typo_font_subset":"","ocean_menu_typo_font_size":0,"ocean_menu_typo_font_size_tablet":0,"ocean_menu_typo_font_size_mobile":0,"ocean_menu_typo_font_size_unit":"px","ocean_menu_typo_font_weight":"","ocean_menu_typo_font_weight_tablet":"","ocean_menu_typo_font_weight_mobile":"","ocean_menu_typo_transform":"","ocean_menu_typo_transform_tablet":"","ocean_menu_typo_transform_mobile":"","ocean_menu_typo_line_height":0,"ocean_menu_typo_line_height_tablet":0,"ocean_menu_typo_line_height_mobile":0,"ocean_menu_typo_line_height_unit":"","ocean_menu_typo_spacing":0,"ocean_menu_typo_spacing_tablet":0,"ocean_menu_typo_spacing_mobile":0,"ocean_menu_typo_spacing_unit":"","ocean_menu_link_color":"","ocean_menu_link_color_hover":"","ocean_menu_link_color_active":"","ocean_menu_link_background":"","ocean_menu_link_hover_background":"","ocean_menu_link_active_background":"","ocean_menu_social_links_bg":"","ocean_menu_social_hover_links_bg":"","ocean_menu_social_links_color":"","ocean_menu_social_hover_links_color":"","ocean_disable_title":"default","ocean_disable_heading":"default","ocean_post_title":"","ocean_post_subheading":"","ocean_post_title_style":"","ocean_post_title_background_color":"","ocean_post_title_background":0,"ocean_post_title_bg_image_position":"","ocean_post_title_bg_image_attachment":"","ocean_post_title_bg_image_repeat":"","ocean_post_title_bg_image_size":"","ocean_post_title_height":0,"ocean_post_title_bg_overlay":0.5,"ocean_post_title_bg_overlay_color":"","ocean_disable_breadcrumbs":"default","ocean_breadcrumbs_color":"","ocean_breadcrumbs_separator_color":"","ocean_breadcrumbs_links_color":"","ocean_breadcrumbs_links_hover_color":"","ocean_display_footer_widgets":"default","ocean_display_footer_bottom":"default","ocean_custom_footer_template":"0","footnotes":""},"class_list":["post-1267","page","type-page","status-publish","hentry","entry"],"aioseo_notices":[],"_links":{"self":[{"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/pages\/1267","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/willzulu.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcomments&post=1267"}],"version-history":[{"count":15,"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/pages\/1267\/revisions"}],"predecessor-version":[{"id":1285,"href":"https:\/\/willzulu.com\/index.php?rest_route=\/wp\/v2\/pages\/1267\/revisions\/1285"}],"wp:attachment":[{"href":"https:\/\/willzulu.com\/index.php?rest_route=%2Fwp%2Fv2%2Fmedia&parent=1267"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}