{"sources":[{"audit_links":[{"label":"FRED \u2014 S\u00e9rie DGS10 (gr\u00e1fico)","url":"https://fred.stlouisfed.org/series/DGS10"},{"label":"Download CSV \u2014 FRED DGS10","url":"https://fred.stlouisfed.org/graph/fredgraph.csv?id=DGS10"}],"audit_url":"https://fred.stlouisfed.org/series/DGS10","bdwacc_field":"RF","color":"#1e3a5f","data_file":"BDWACC.json","db_records":null,"db_table":null,"description":"US Treasury 10-Year Bond Yield \u2014 m\u00e9dia dos \u00faltimos 2 anos","frequency":"Di\u00e1rio","icon":"fas fa-landmark","id":"risk_free_rate","last_attempt":{"completed_at":"2026-02-18 10:03:25","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:25","details":"{\"campo\": \"RF\", \"nome\": \"Remunera\u00e7\u00e3o do t\u00edtulo livre de risco (T-bond americano 30 anos)\", \"valor\": \"4,14%\", \"ano_referencia\": 2024}","duration_seconds":0.043579,"last_value":"4,14%","records_count":1,"reference_date":"2026-02-18","reference_year":2024,"status":"success"},"methodology":"M\u00e9dia aritm\u00e9tica das taxas de retorno (yield) dos \u00faltimos 2 anos do T-Bond 10Y. Fonte: FED St. Louis.","name":"Taxa Livre de Risco (Rf)","provider":"FRED / Federal Reserve","wacc_component":"Ke"},{"audit_links":[{"label":"Retornos Hist\u00f3ricos S&P (HTML)","url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html"},{"label":"\ud83d\udce5 Download Excel (verificar m\u00e9dia geom\u00e9trica)","url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/histretSP.xls"},{"label":"ERP Impl\u00edcito (alternativo)","url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/implpr.html"}],"audit_url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html","bdwacc_field":"RM","color":"#2563eb","data_file":"BDWACC.json","db_records":null,"db_table":null,"description":"Equity Risk Premium \u2014 M\u00e9dia geom\u00e9trica (Stocks \u2212 T.Bonds) 1928\u2013atual","frequency":"Anual","icon":"fas fa-chart-line","id":"market_risk_premium","last_attempt":{"completed_at":"2026-02-18 12:10:14","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 12:10:14","details":"{\"campo\": \"RM\", \"nome\": \"Risco do mercado acion\u00e1rio Americano - M\u00e9dia geom\u00e9trica de 1928 a 2020\", \"valor\": \"4,61%\", \"ano_referencia\": 2024}","duration_seconds":0.029995,"last_value":"4,61%","records_count":1,"reference_date":"2026-02-18","reference_year":2024,"status":"success"},"methodology":"M\u00e9dia geom\u00e9trica da diferen\u00e7a anual (S&P 500 total return \u2212 T-Bond return) desde 1928. O valor N\u00c3O aparece diretamente na p\u00e1gina HTML \u2014 verificar no Excel, aba de resumo, linha 'Geometric Average', coluna 'Stocks - T.Bonds'.","name":"Pr\u00eamio de Risco de Mercado (ERP)","provider":"Damodaran (NYU Stern)","wacc_component":"Ke"},{"audit_links":[{"label":"Country Risk Premiums (HTML)","url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"},{"label":"\ud83d\udce5 Download Excel \u2014 ctryprem.xlsx","url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/ctryprem.xlsx"}],"audit_url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html","bdwacc_field":"CR","color":"#059669","data_file":null,"db_records":157,"db_table":"country_risk","description":"Country Risk Premium \u2014 spread soberano + ajuste volatilidade equity/bond","frequency":"Anual","icon":"fas fa-globe-americas","id":"country_risk","last_attempt":{"completed_at":"2026-02-18 10:03:25","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:25","details":"{\"total_paises\": 157, \"brasil_crp\": \"Brasil: 3.70%\"}","duration_seconds":0.018443,"last_value":"Brasil: 3.70%","records_count":157,"reference_date":"2025-09-24 05:03:16","reference_year":2026,"status":"success"},"methodology":"Spread de default soberano (rating Moody's + CDS) ajustado pela volatilidade relativa equity/bond de mercados emergentes. Brasil (Ba1): buscar na coluna 'Country Risk Premium'.","name":"Risco Pa\u00eds (CRP)","provider":"Damodaran (NYU Stern)","wacc_component":"Ke"},{"audit_links":[{"label":"\ud83c\udf0d Excel Global","url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/betaGlobal.xls"},{"label":"Betas US (HTML)","url":"https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/Betas.html"},{"label":"Excel US","url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/betas.xls"}],"audit_url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/betaGlobal.xls","color":"#7c3aed","data_file":null,"db_records":48156,"db_table":"damodaran_global","description":"Beta, D/E por setor \u2014 todas as empresas mundiais (5 regi\u00f5es)","frequency":"Anual","icon":"fas fa-globe","id":"sector_betas_global","last_attempt":{"completed_at":"2026-02-18 10:03:26","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:26","details":"{\"total_empresas\": 42878, \"total_setores\": 85, \"beta_medio\": 1.2373, \"regioes\": {\"Emerging Markets\": 24673, \"Developed Europe\": 5724, \"United States\": 4770, \"Australia, NZ and Canada\": 3951, \"Japan\": 3760}}","duration_seconds":0.574556,"last_value":"85 setores, 42,878 empresas, \u03b2\u0304=1.237","records_count":42878,"reference_date":"2026-02-18","reference_year":2026,"status":"success"},"name":"Betas Setoriais + D/E (Global)","provider":"Damodaran (NYU Stern)","wacc_component":"Ke / Estrutura"},{"audit_links":[{"label":"\ud83c\udf0e Excel Emergentes","url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/betaemerg.xls"}],"audit_url":"https://www.stern.nyu.edu/~adamodar/pc/datasets/betaemerg.xls","color":"#9333ea","data_file":null,"db_filter":"broad_group = 'Emerging Markets'","db_records":27360,"db_table":"damodaran_global","description":"Beta, D/E por setor \u2014 mercados emergentes (broad_group=Emerging Markets)","frequency":"Anual","icon":"fas fa-earth-americas","id":"sector_betas_emkt","last_attempt":{"completed_at":"2026-02-18 10:03:26","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:26","details":"{\"total_empresas\": 24673, \"total_setores\": 85, \"total_paises\": 91, \"beta_medio_emkt\": 1.3207, \"top_paises\": {\"China\": 6128, \"India\": 4520, \"South Korea\": 2486, \"Taiwan\": 2190, \"Hong Kong\": 1305, \"Malaysia\": 1066, \"Thailand\": 824, \"Indonesia\": 746, \"Vietnam\": 606, \"Singapore\": 541}}","duration_seconds":0.65014,"last_value":"85 setores, 24,673 empresas, 91 pa\u00edses, \u03b2\u0304=1.321","records_count":24673,"reference_date":"2026-02-18","reference_year":2026,"status":"success"},"name":"Betas Setoriais + D/E (Emerg.)","provider":"Damodaran (NYU Stern)","wacc_component":"Ke / Estrutura"},{"audit_links":[{"label":"Kroll Cost of Capital","url":"https://www.kroll.com/en/cost-of-capital"},{"label":"BDSize.json (local)","url":"/api/size_premium_data"}],"audit_url":"https://www.kroll.com/en/cost-of-capital","color":"#ea580c","data_file":"BDSize.json","db_records":13,"db_table":"size_premium","description":"Size Premium por decil de Market Cap \u2014 atualiza\u00e7\u00e3o anual manual","frequency":"Anual (manual)","icon":"fas fa-expand-arrows-alt","id":"size_premium","last_attempt":{"completed_at":"2026-02-18 10:03:26","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:26","details":"{\"decis_json\": 13, \"decis_db\": 13, \"ano_referencia\": 2024, \"fonte\": \"Kroll / Duff & Phelps Cost of Capital Navigator\", \"nota\": \"Dados atualizados anualmente. Requer input manual do relat\u00f3rio Kroll.\", \"decis\": [{\"decil\": 1, \"de\": \"9.196.480.000\", \"ate\": \"21.739.006.000\", \"premio\": \"-0,37%\"}, {\"decil\": 2, \"de\": \"5.569.840.000\", \"ate\": \"9.196.480.000\", \"premio\": \"0,52%\"}, {\"decil\": 3, \"de\": \"3.573.079.000\", \"ate\": \"5.569.840.000\", \"premio\": \"0,81%\"}, {\"decil\": 4, \"de\": \"2.431.229.000\", \"ate\": \"3.573.079.000\", \"premio\": \"1,16%\"}, {\"decil\": 5, \"de\": \"1.621.792.000\", \"ate\": \"2.431.229.000\", \"premio\": \"1,75%\"}, {\"decil\": 6, \"de\": \"1.055.320.000\", \"ate\": \"1.621.792.000\", \"premio\": \"1,86%\"}, {\"decil\": 7, \"de\": \"632.770.000\", \"ate\": \"1.055.320.000\", \"premio\": \"1,94%\"}, {\"decil\": 8, \"de\": \"338.829.000\", \"ate\": \"632.770.000\", \"premio\": \"2,36%\"}, {\"decil\": 9, \"de\": \"250.532.000\", \"ate\": \"338.829.000\", \"premio\": \"2,81%\"}, {\"decil\": 10, \"de\": \"184.865.000\", \"ate\": \"250.532.000\", \"premio\": \"3,52%\"}, {\"decil\": 11, \"de\": \"100.821.000\", \"ate\": \"184.865.000\", \"premio\": \"5,67%\"}, {\"decil\": 12, \"de\": \"2.395.000\", \"ate\": \"100.821.000\", \"premio\": \"7,55%\"}, {\"decil\": 13, \"de\": \"0,01\", \"ate\": \"2.395.000\", \"premio\": \"12,12%\"}]}","duration_seconds":0.038884,"last_value":"13 decis, ano-ref: 2024","records_count":13,"reference_date":"2026-02-18","reference_year":2024,"status":"success"},"manual_update":true,"name":"Pr\u00eamio de Tamanho (SP)","provider":"Kroll / Duff & Phelps","update_note":"Dados de Kroll/Duff & Phelps. Requer input manual anual do relat\u00f3rio.","wacc_component":"Ke"},{"audit_links":[{"label":"API BCB Selic (JSON)","url":"https://api.bcb.gov.br/dados/serie/bcdata.sgs.432/dados/ultimos/10?formato=json"},{"label":"P\u00e1gina BCB Selic","url":"https://www.bcb.gov.br/controleinflacao/taxaselic"}],"audit_url":"https://api.bcb.gov.br/dados/serie/bcdata.sgs.432/dados/ultimos/10?formato=json","bcb_series":432,"color":"#374151","data_file":"BDWACC.json","db_records":null,"db_table":null,"description":"Taxa b\u00e1sica de juros \u2014 proxy para custo da d\u00edvida (Kd = 150% Selic)","frequency":"Di\u00e1rio","icon":"fas fa-university","id":"selic_rate","last_attempt":{"completed_at":"2026-02-18 10:03:27","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:27","details":"{\"campo\": \"CT\", \"valor_bdwacc\": \"13,50%\", \"nota\": \"Kd = 150% da Selic como proxy para custo da d\u00edvida\", \"api_url\": \"https://api.bcb.gov.br/dados/serie/bcdata.sgs.432/dados/ultimos/10?formato=json\", \"selic_atual_bcb\": \"15.00%\", \"selic_data\": \"18/03/2026\", \"kd_calculado\": \"22.50%\", \"ultimos_valores\": [{\"data\": \"14/03/2026\", \"valor\": \"15.00%\"}, {\"data\": \"15/03/2026\", \"valor\": \"15.00%\"}, {\"data\": \"16/03/2026\", \"valor\": \"15.00%\"}, {\"data\": \"17/03/2026\", \"valor\": \"15.00%\"}, {\"data\": \"18/03/2026\", \"valor\": \"15.00%\"}]}","duration_seconds":1.010798,"last_value":"Selic: 15.00% \u2192 Kd(150%): 22.50%","records_count":1,"reference_date":"2026-02-18","reference_year":2024,"status":"success"},"name":"Taxa Selic (\u2192 Kd)","provider":"Banco Central do Brasil (SGS s\u00e9rie 432)","wacc_component":"Ki"},{"audit_links":[{"label":"API BCB IPCA 12m (JSON)","url":"https://api.bcb.gov.br/dados/serie/bcdata.sgs.13522/dados/ultimos/12?formato=json"},{"label":"P\u00e1gina BCB Indicadores","url":"https://www.bcb.gov.br/controleinflacao/indicadores"}],"audit_url":"https://api.bcb.gov.br/dados/serie/bcdata.sgs.13522/dados/ultimos/12?formato=json","bcb_series":13522,"color":"#dc2626","data_file":"BDWACC.json","db_records":null,"db_table":null,"description":"IPCA acumulado 12 meses \u2014 ajuste de infla\u00e7\u00e3o para WACC real","frequency":"Mensal","icon":"fas fa-percentage","id":"inflation_brazil","last_attempt":{"completed_at":"2026-02-18 10:03:28","error_message":null,"status":"success"},"last_success":{"completed_at":"2026-02-18 10:03:28","details":"{\"inflacao_brasil_bdwacc\": \"3,50%\", \"inflacao_eua_bdwacc\": \"2,03%\", \"api_url\": \"https://api.bcb.gov.br/dados/serie/bcdata.sgs.13522/dados/ultimos/12?formato=json\", \"ipca_12m_bcb\": \"4.44%\", \"ipca_data\": \"01/01/2026\", \"ultimos_12_meses\": [{\"data\": \"01/02/2025\", \"valor\": \"5.06%\"}, {\"data\": \"01/03/2025\", \"valor\": \"5.48%\"}, {\"data\": \"01/04/2025\", \"valor\": \"5.53%\"}, {\"data\": \"01/05/2025\", \"valor\": \"5.32%\"}, {\"data\": \"01/06/2025\", \"valor\": \"5.35%\"}, {\"data\": \"01/07/2025\", \"valor\": \"5.23%\"}, {\"data\": \"01/08/2025\", \"valor\": \"5.13%\"}, {\"data\": \"01/09/2025\", \"valor\": \"5.17%\"}, {\"data\": \"01/10/2025\", \"valor\": \"4.68%\"}, {\"data\": \"01/11/2025\", \"valor\": \"4.46%\"}, {\"data\": \"01/12/2025\", \"valor\": \"4.26%\"}, {\"data\": \"01/01/2026\", \"valor\": \"4.44%\"}]}","duration_seconds":0.77997,"last_value":"IPCA 12m: 4.44% (BCB) | BDWACC: 3,50%","records_count":2,"reference_date":"2026-02-18","reference_year":2024,"status":"success"},"name":"Infla\u00e7\u00e3o Brasil (IPCA)","provider":"Banco Central do Brasil (SGS s\u00e9rie 13522)","wacc_component":"Ajuste"}],"success":true}