Estudio Técnico N°27 Propuesta de Actualización de la Valoración

(VWXGLR7pFQLFR1ƒ
3URSXHVWDGH$FWXDOL]DFLyQGHOD9DORUDFLyQGHOD
([WHQVLyQ OD 9LQFXODFLyQ FRQ HO 0HGLR \ OD
&RPXQLFDFLyQ(9&HQOD8QLYHUVLGDGGH&KLOH
3UR\HFWR
$FWXDOL]DFLyQ GH SURFHVRV GH 5HFROHFFLyQ \ 9DORUDFLyQ GH OD ([WHQVLyQ
9LQFXODFLyQFRQHO0HGLR\&RPXQLFDFLyQ
'LUHFWRUHVDV
3URI)DULGH=HUDQ
3URI&HFLOLD+LGDOJR
3URI0LJXHO$OOHQGH
&RRUGLQDGRUHV
;LPHQD3yR
3DROD/DJRV
3DEOR'XDUWH
$QDOLVWDV
1DWDOLD6iQFKH]
-XDQ-RVp5LYDV
'DQLHOD0DXOpQ
-XOLR
YD
(VWD YHUVLyQ YD HV OD GHILQLWLYD 8QD YHUVLyQ SUHYLD Y IXH
SUHVHQWDGD DQWH HO 6HQDGR 8QLYHUVLWDULR \ HO &RQVHMR 8QLYHUVLWDULR ORV GtDV GH
DEULO \ GH MXQLR GH UHVSHFWLYDPHQWH (Q DPEDV LQVWDQFLDV VH UHFLELHURQ
FRPHQWDULRVGHSDUWHGHODVDXWRULGDGHVORVFXDOHVVLUYLHURQSDUDSHUIHFFLRQDUOD
YHUVLyQILQDOGHOGRFXPHQWR
&RQWHQLGR
*ORVDULR
$JUDGHFLPLHQWRV
5HVXPHQ(MHFXWLYR
3UHVHQWDFLyQ
,QWURGXFFLyQ
2EMHWLYRV
)RUPXODULR
&ULWHULRVH,QGLFDGRUHV
$QWHFHGHQWHV
$QWHFHGHQWHV([WHUQRV
5HYLVLyQGH/LWHUDWXUD
&RQFHSWR\FULWHULRV
,QGLFDGRUHV
$QWHFHGHQWHV,QWHUQRV
)RUPXODULRÔQLFR
6LVWHPD,QWHJUDGRGH,QGLFDGRUHV
5~EULFD
0HMRUDPLHQWRFRQWLQXR\7HRUtD)XQGDGD
0HWRGRORJtD
2EMHWLYR1ƒ)RUPXODULR
2EMHWLYR1ƒ
&RQVXOWD
7DOOHU
5HVXOWDGRV
)RUPXODULR
&RQVXOWD\7DOOHU
&DUDFWHUL]DFLyQ
,PSRUWDQFLD\)UHFXHQFLDGH$FFLRQHV\3URGXFWRV
$WULEXWRV
'DWRV
3URSXHVWD
)RUPXODULR
&DPSRV2EOLJDWRULRV
&DPSRV2SWDWLYRV
9HULILFDFLyQ
,QGLFDGRUHV
5~EULFDGH&ULWHULRV
3Uy[LPRV3DVRV
%LEOLRJUDItD
(VWXGLRV7pFQLFRV
$UWtFXORV\'RFXPHQWRV
5HJODPHQWRV\1RUPDWLYDV
ÌQGLFHGH7DEODVH,OXVWUDFLRQHV
7DEOD0XHVWUDGH8QLYHUVLGDGHV
7DEOD)XHQWHVH[WHUQDVGHGDWRVHLQGLFDGRUHVGH(9&
7DEOD)XHQWHVLQWHUQDVGHGDWRVHLQGLFDGRUHVGH(9&
7DEOD&DUDFWHUtVWLFDVGHO6LVWHPD,QWHJUDGRGH,QGLFDGRUHV
7DEOD&RQVXOWD8QLYHUVLWDULDVREUH9DORUDFLyQGHOD(9&
7DEOD&DPSRV2EOLJDWRULRV)RUPXODULRÔQLFRGH([WHQVLyQ
7DEOD&DPSRV2SWDWLYRV)RUPXODULRÔQLFRGH([WHQVLyQ
7DEOD,QGLFDGRUHVGH([WHQVLyQ
7DEOD,QGLFDGRUHVSRU'LPHQVLyQ\6HFXHQFLD
7DEOD,QGLFDGRUHVHVSHFtILFRVGHÉUHD
7DEOD'HILQLFLyQGHGLPHQVLRQHV
7DEOD5~EULFDGH&ULWHULRVGH9DORUDFLyQ
,OXVWUDFLyQ'LDJUDPDGHXQD5~EULFD
,OXVWUDFLyQ0HWRGRORJtDGH7HRUtD)XQGDGD
,OXVWUDFLyQ3URFHVRGH$FWXDOL]DFLyQ\0HMRUDPLHQWR&RQWLQXR
,OXVWUDFLyQ2UJDQLJUDPD
,OXVWUDFLyQ(MHPSORGH&iOFXORGH3XQWDMHGH$WULEXWRV
,OXVWUDFLyQ2UJDQL]DFLyQ0HVDVGH7UDEDMR
,OXVWUDFLyQ(MHPSORGHDVLJQDFLyQGHSXQWDMHVHQHOWDOOHU
,OXVWUDFLyQ3URFHVRGH9HULILFDFLyQGHOD,QIRUPDFLyQ
ÌQGLFHGH6LJODVH$EUHYLDFLRQHV
6LJOD
(9&
9(;&20
&(Y
)$8
)$UWHV
)&62
)&6
)&$JUR
)&)0
)$&)25
)&4)
)$9(7
)(1
)'(5
))+
)0('
)28&+
,&(,
,1$3
,(,
,17$
&($&
&6&$
&6($
&$(
)(&+
',
'L&UHD
'55,,
8$,3
,%-*0
$1$%
9Ì1&8/2
6LJQLILFDGR
([WHQVLyQ9LQFXODFLyQFRQHO0HGLR\&RPXQLFDFLRQHV
9LFHUUHFWRUtDGH([WHQVLyQ\&RPXQLFDFLRQHV
&RQVHMRGH(YDOXDFLyQ
)DFXOWDGGH$UTXLWHFWXUD\8UEDQLVPR
)DFXOWDGGH$UWHV
)DFXOWDGGH&LHQFLDV6RFLDOHV
)DFXOWDGGH&LHQFLDV
)DFXOWDGGH&LHQFLDV$JURQyPLFDV
)DFXOWDGGH&LHQFLDV)tVLFDV\0DWHPiWLFDV
)DFXOWDGGH&LHQFLDV)RUHVWDOHV
)DFXOWDGGH&LHQFLDV4XtPLFDV\)DUPDFpXWLFDV
)DFXOWDGGH&LHQFLDV9HWHULQDULDV\3HFXDULDV
)DFXOWDGGH(FRQRPtD\1HJRFLRV
)DFXOWDGGH'HUHFKR
)DFXOWDGGH)LORVRItD\+XPDQLGDGHV
)DFXOWDGGH0HGLFLQD
)DFXOWDGGH2GRQWRORJtD
,QVWLWXWRGH&RPXQLFDFLyQH,PDJHQ
,QVWLWXWRGH$VXQWRV3~EOLFRV
(VWXGLRV,QWHUQDFLRQDOHV
,QVWLWXWRGH1XWULFLyQ\7HFQRORJtDHQ$OLPHQWRV
&HQWURGH([WHQVLyQ$UWtVWLFD\&XOWXUDO'RPLQJR6DQWD&UX]
&RPLVLyQ6XSHULRUGH&DOLILFDFLyQ$FDGpPLFD
&RPLVLyQ6XSHULRUGH(YDOXDFLyQ$FDGpPLFD
&RPLWpGH$XWRHYDOXDFLyQ
)HGHUDFLyQGH(VWXGLDQWHVGHOD8QLYHUVLGDGGH&KLOH
'LUHFFLyQGH,QQRYDFLyQ
'LUHFFLyQGH&UHDFLyQ$UWtVWLFD
'LUHFFLyQGH5HODFLRQHV,QWHUQDFLRQDOHV
8QLGDGGH$QiOLVLV,QVWLWXFLRQDO\3UR\HFWRV
,QLFLDWLYD%LFHQWHQDULR-XDQ*yPH]0LOOD
$UFKLYR&HQWUDO$QGUpV%HOOR
9tQFXOR&LXGDGDQR
/DVVLJODVXWLOL]DGDVHQHVWHHVWXGLRVRQGHXVRLQWHUQRGHO&(YSRUORTXHQRQHFHVDULDPHQWHFRLQFLGHQFRQODV
XWLOL]DGDVSRUORVPLVPRVRUJDQLVPRV
*ORVDULR
$FRQWLQXDFLyQVHGHILQHQORVSULQFLSDOHVFRQFHSWRVUHIHULGRVHQHOGRFXPHQWR
&RQFHSWR
'HILQLFLyQ
0DQLIHVWDFLRQHV GH OD DFWLYLGDG DFDGpPLFD TXH SXHGHQ
VHU XQ FXUVR XQ SUR\HFWR XQD SXEOLFDFLyQ XQD
$FFLRQHV3URGXFWRV
GLYXOJDFLyQ XQD REUD XQD SDWHQWH XQD DVLVWHQFLD HQWUH
RWURV
,QVWLWXFLRQHV R VXMHWRV LPSOLFDGRV HQ ODV DFFLRQHV R
$FWRUHV
SURGXFWRV TXH VH YDORUDQ 3RU HMHPSOR $FDGpPLFRV R
(QWLGDGHV([WHUQDVQR8QLYHUVLWDULDV
3URSLHGDGHV TXH SHUPLWHQ GDU FXHQWD GH OD HVSHFLILFLGDG
GH XQ GDWR XQ LQGLFDGRU XQD DFFLyQ R GH ORV DFWRUHV
$WULEXWRV
UHODFLRQDGRV (MHPSOR GH DWULEXWRV VRQ iPELWR JHRJUiILFR
GHSHQGHQFLDRWHPiWLFD
&RQGLFLRQHV D FXPSOLUVH HQ HO GHVHPSHxR DFDGpPLFR \
TXHDVHJXUDQHOORJURGHODFDOLGDGGHVHDGD6XHOHQHVWDU
DVRFLDGRV D XQD DFFLyQ XQ DFWRU \ XQ DWULEXWR SRU OR
&ULWHULRV
PHQRV 3RU HMHPSOR ORV FULWHULRV JHQHUDOHV GH $XWRQRPtD
/LGHUD]JR \ &UHDWLYLGDG HVWDEOHFLGRV HQ HO 5HJODPHQWR
*HQHUDO GH &DUUHUD $FDGpPLFD GH OD 8QLYHUVLGDG $UW
ƒ5*&U$
3DTXHWHV GH LQIRUPDFLyQ QXPpULFD SURYHQLHQWHV GH OD
RUJDQL]DFLyQVLVWHPiWLFDGHREVHUYDFLRQHV6HH[SUHVDQHQ
'DWRV
XQLGDGHV GH PHGLGD HQ FDQWLGDGHV DEVROXWDV (VWiQ
DVRFLDGRV D XQD DFFLyQ XQ DFWRU \ XQ DWULEXWR SRU OR
PHQRV(MHPSOR´1~PHURGH&XUVRVGH([WHQVLyQµ
,QVWUXPHQWRV GH PHGLFLyQ TXH VLQWHWL]DQ DVSHFWRV
UHOHYDQWHV GH XQD UHDOLGDG TXH VH TXLHUH REVHUYDU
SHUPLWLHQGR OD JHQHUDFLyQ GH LQIRUPDFLyQ RSRUWXQD \
HVWDQGDUL]DGDSDUDODWRPDGHGHFLVLRQHV6HH[SUHVDQHQ
,QGLFDGRUHV
YDORUHV UHODWLYRV WDVDV R SRUFHQWDMHV SXHV KDFHQ
UHIHUHQFLDXQDxRXQDFWRUXRWUDLQIRUPDFLyQTXHSHUPLWH
HVWDEOHFHU FRPSDUDFLRQHV $GHPiV VH FDUDFWHUL]DQ SRU
VHU VXVFHSWLEOHV GH VHU PHGLGRV HQ HO WLHPSR \ SRU VHU
IOH[LEOHV\YHUViWLOHV
$JUDGHFLPLHQWRV
(QSULPHUOXJDUTXHUHPRVDJUDGHFHUODFRQWULEXFLyQGHTXLHQHVKDQSDUWLFLSDGR
GHO 3UR\HFWR $FWXDOL]DFLyQ GH SURFHVRV GH 5HFROHFFLyQ \ 9DORUDFLyQ GH OD
([WHQVLyQ \ 9LQFXODFLyQ FRQ HO 0HGLR FX\R DSRUWH KD VLGR IXQGDPHQWDO SDUD OD
FRQVWUXFFLyQGHODVSURSXHVWDVDTXtSUHVHQWDGDV
'H PDQHUD HVSHFLDO DJUDGHFHPRV HO LPSRUWDQWH WUDEDMR TXH KDQ OOHYDGR D
FDER ORV LQWHJUDQWHV GHO &RPLWp &HQWUDO GH ([WHQVLyQ TXH GXUDQWH VH KDQ
UHXQLGR SDUD DERUGDU ORV SULPHURV REMHWLYRV GH HVWH SUR\HFWR 3URI -XDQ &DUORV
/HSSH )DFXOWDG GH $UTXLWHFWXUD \ 8UEDQLVPR 3URI /XLV 2UODQGLQL )DFXOWDG GH
$UWHV 3URI &DUPHQ 3ULHWR )DFXOWDG GH &LHQFLDV $JURQyPLFDV 3URI +RUWHQVLD
0RUDOHV )DFXOWDG GH &LHQFLDV 3URI /XLVD 3LQWR 6U (VWHEDQ 3REOHWH \ 6UD
$OHMDQGUDÉYLOD )DFXOWDGGH&LHQFLDV)tVLFDV\0DWHPiWLFDV3URI.DUHQ3HxD\
3URI0DWLOGH/ySH])DFXOWDGGH&LHQFLDV)RUHVWDOHV6UD5XWK7DSLD)DFXOWDGGH
&LHQFLDV 4XtPLFDV \ )DUPDFpXWLFDV 3URI 0DUtD (OHQD $FXxD \ 6UD &DWDOLQD
3DYpV )DFXOWDG GH &LHQFLDV 6RFLDOHV 3URI /XLV $OEHUWR 5DJJL )DFXOWDG GH
&LHQFLDV 9HWHULQDULDV \ 3HFXDULDV 6UD 3DXOLQD 3XOLGR )DFXOWDG GH 'HUHFKR 6U
)UDQFLVFR*DUFtD)DFXOWDGGH(FRQRPtD\1HJRFLRV3URI(XJHQLR&KDKXiQ\6U
&ULVWLiQ 9HUJDUD )DFXOWDG GH )LORVRItD \ +XPDQLGDGHV 3URI 0DXUR 7DPD\R
)DFXOWDG GH 0HGLFLQD 3URI 0DUWD *DMDUGR )DFXOWDG GH 2GRQWRORJtD 3URI
$OGR0HQHVHV\6UD0DULDQD$UGLOHV,QVWLWXWRGH$VXQWRV3~EOLFRV3URI0DUtD,QpV
6LOYD\3URI $OLFLD6FKHUVRQ,QVWLWXWRGH&RPXQLFDFLyQH,PDJHQ3URI3D]0LOHW
,QVWLWXWR GH (VWXGLRV ,QWHUQDFLRQDOHV 3URI 6\OYLD &UXFKHW \ 3URI /DXUD /HLYD
,QVWLWXWR 7HFQROyJLFR GH $OLPHQWRV 6U )HUQDQGR *DVSDU \ 6U *XLOOHUPR -DUSD
'LUHFFLyQ GH &UHDFLyQ $UWtVWLFD 6U (GJDUGR 6DQWLEDxH] 'LUHFFLyQ GH
,QQRYDFLyQ 6UD 3DXOD &DVWLOOR 'LUHFFLyQ GH 5HODFLRQHV ,QWHUQDFLRQDOHV 6UD
0DUtD(OHQD7URQFRVR&RPLVLyQ6XSHULRUGH&DOLILFDFLyQ$FDGpPLFD6UD&HFLOLD
'RRQHU 9LFHUUHFWRUtD GH $VXQWRV $FDGpPLFRV 6U 'LHJR 0DWWH &HQWUR GH
([WHQVLyQ $UWtVWLFD \ &XOWXUDO 3URI $OHMDQGUD $UD\D \ 6U 5LFKDUG 6ROtV $UFKLYR
&HQWUDO $QGUpV %HOOR 6UD 0DUtD -RVp 9LOFKHV \ 6UD 3DXOLQD (VSLQR]D ,QLFLDWLYD
%LFHQWHQDULR-XDQ*yPH]0LOOD6U5RGULJR)XHQWHV(VFXHODGH6DOXG3~EOLFD\
6UD *DEULHOD 9DOHQ]XHOD \ 6U 0DWtDV )ORUHV 9tQFXOR 7RGRVDV HOORVDV IXHURQ
UHVSRQVDEOHVGHODFRRUGLQDFLyQFRQORVFRPLWpVORFDOHVGHFDGDRUJDQLVPR\VRQ
FRUHVSRQVDEOHVGHHVWHSUR\HFWR
$JUDGHFHPRV WDPELpQ D ORV LQWHJUDQWHV GHO &RPLWp $VHVRU \ PLHPEURV GHO
&RQVHMRGH(YDOXDFLyQ3URI&ULVWyEDO+RO]DSIHO3URI)HUQDQGR/XQG3URI0DQXHO
$QWRQLR *DUUHWyQ \ 3URI /XLV 9DOODGDUHV SRU ODV REVHUYDFLRQHV UHDOL]DGDV DO
HVWXGLR
$JUDGHFHPRV D ODV PiV GH WUHVFLHQWDV SHUVRQDV DFDGpPLFRVDV HVWXGLDQWHV \
JHVWRUHV TXH SDUWLFLSDURQ HQ ORV SURFHVRV GH FRQVXOWD OOHYDGRV D FDER HQ HO
PDUFRGHHVWHSUR\HFWR3LORWR)RUPXODULRGH([WHQVLyQ\&RQVXOWD\7DOOHUFX\D
SDUWLFLSDFLyQ IXH IXQGDPHQWDO SDUD FRQVWUXLU XQD SURSXHVWD TXH HPHUMD \ VH
YDOLGHGHVGHODSURSLDFRPXQLGDGXQLYHUVLWDULD
)LQDOPHQWH DJUDGHFHPRV D OD 6UD (VWHU +XHUWD \ DO 6U 'DQLHO &DVWLOOR SRU VXV
FRPHQWDULRV WpFQLFRV \ D ODV VHxRUDV 'DQLHOD *RQ]iOH] \ &DUROLQD $ULDV SRU VX
FRQVWDQWHODERUDGPLQLVWUDWLYDSDUDHOGHVDUUROORGHHVWHSUR\HFWR
(VSHUDPRV TXH GXUDQWH SHUtRGR HQ HO TXH VH DERUGDUi HO WHUFHU \ ~OWLPR
REMHWLYR SRGDPRV VHJXLU FRQWDQGR FRQ OD LPSRUWDQWH FRQWULEXFLyQ GH WRGDV
HVWDVSHUVRQDV
5HVXPHQ(MHFXWLYR
(O 3UR\HFWR GH 'HVDUUROOR ,QVWLWXFLRQDO 3', GH GH OD 8QLYHUVLGDG GH &KLOH
HVWDEOHFH FRPR REMHWLYR HVWUDWpJLFR ´VHU UHFRQRFLGD FRPR OD LQVWLWXFLyQ
XQLYHUVLWDULD TXH PiV HIHFWLYDPHQWH UHDOL]D HQ HO SDtV OD LQWHUDFFLyQ GH
FRQRFLPLHQWRFRQHOVLVWHPDVRFLDOFXOWXUDOHGXFDFLRQDO\SURGXFWLYRµ2EMHWLYR
1ƒ (Q HVWD PLVPD OtQHD GHILQH FRPR XQD GH ODV 3URSXHVWDV GH $FFLyQ OD
LQWHQFLyQ GH ´IRUWDOHFHU ODV SROtWLFDV \ SURJUDPDV LQVWLWXFLRQDOHV GH H[WHQVLyQ H
LQWHUDFFLyQ GH OD 8QLYHUVLGDG FRQ HO VLVWHPD VRFLDO \ SURGXFWLYRµ 3URSXHVWD GH
$FFLyQ 1ƒ 3DUD HOOR FRQVLGHUD OD QHFHVLGDG GH ´HVWDEOHFHU FULWHULRV
LQVWLWXFLRQDOHV TXH LQFHQWLYHQ YDOLGHQ IRPHQWHQ \ HYDO~HQ OD YLQFXODFLyQ
H[WHQVLyQ FXOWXUDO SUHVWDFLyQ GH VHUYLFLRV DVHVRUtDV HGXFDFLyQ FRQWLQXD
GHVDUUROORGHSDWHQWHV\OLFHQFLDVHWFGHLQWHUpVSURGXFWLYRVRFLDO\FXOWXUDOHQ
HO FRQWH[WR GH OD PLVLyQ GH OD 8QLYHUVLGDG GH &KLOHµ 3URSXHVWD GH $FFLyQ 1ƒ
OLWHUDOE
(O&RQVHMRGH(YDOXDFLyQPi[LPRRUJDQLVPRUHVSRQVDEOHGHODHYDOXDFLyQ²HQVX
VHQWLGRPiVDPSOLR²SDUDHODVHJXUDPLHQWRGHODFDOLGDGGHFLGLyDERUGDUHVWRV
REMHWLYRV HQ VROLFLWXG GH OD 9LFHUUHFWRUtD GH ([WHQVLyQ \ &RPXQLFDFLRQHV
9(;&20SDUDWUDEDMDUHQFRQMXQWRFRQORVSULQFLSDOHVDFWRUHVLQYROXFUDGRVHQ
HVWHWHPD
(Q HO SUHVHQWH LQIRUPH VH SUHVHQWDQ UHVXOWDGRV GH GLFKR HVIXHU]R TXH KDVWD HO
PRPHQWR KD FRQFOXLGR HQ ODV SURSXHVWDV UHIHULGDV D ORV REMHWLYRV \ GHO
SUR\HFWR )RUPXODULR H ,QGLFDGRUHV \ &ULWHULRV SDUD YDORUDU OD ([WHQVLyQ OD
9LQFXODFLyQFRQHO0HGLR\OD&RPXQLFDFLyQ
(QUHODFLyQDOREMHWLYRVHSURSRQHXQIRUPXODULRGHFDPSRVREOLJDWRULRV\
RSWDWLYRV TXH SHUPLWH UHFRJHU LQIRUPDFLyQ GH FDOLGDG GH ODV DFFLRQHV \
SURGXFWRVGHODWDUHDGH([WHQVLyQ9LQFXODFLyQFRQHO0HGLR\&RPXQLFDFLRQHV
TXH SRU OR GHPiV DO HVWDU LQFRUSRUDGR D 3RUWDIROLR $FDGpPLFR FRQVWLWXLUtD HO
~QLFRPHGLRSRUHOFXDOHODFDGpPLFRLQJUHVDDFWLYLGDGHVGHHVWDWDUHD
(Q UHODFLyQ DO VHJXQGR REMHWLYR VH SURSRQH SRU XQD SDUWH XQ FRQMXQWR GH LQGLFDGRUHV WUDQVYHUVDOHV D OD 8QLYHUVLGDG PiV XQ Pi[LPR GH LQGLFDGRUHV SRU
iUHD GH FRQRFLPLHQWR TXH VH ULJHQ SRU ORV SULQFLSLRV GHO 6LVWHPD ,QWHJUDGR GH
,QGLFDGRUHV (MHFXWLYRV GHO &RQVHMR GH (YDOXDFLyQ >&(Y ² (VWXGLR 7pFQLFR 1ƒ@
3RURWUDSDUWHVHSURSRQHXQD5~EULFDGH&ULWHULRVFRQVWLWXLGDSRUGLPHQVLRQHV
TXH SHUPLWHQ YDORUDU REMHWLYDPHQWH OD DFWLYLGDG UHDOL]DGD SRU ORVDV
DFDGpPLFRVDV HQ PDWHULD GH ([WHQVLyQ 9LQFXODFLyQ FRQ HO 0HGLR \
&RPXQLFDFLyQGHDFXHUGRDVXMHUDUTXtD