Sí, pero si te fijas los cálculos que has hecho ya los puse yo, :)
Toma, lo de AGdL ya calculado:
| AÑO | | RENTABILIDAD | CAGR from 2003 | | CAGR to 2022
| 2003 | 1 | 38,20% | 38,20% | 19 | 12,85%
| 2004 | 2 | 29,89% | 33,98% | 18 | 11,58%
| 2005 | 3 | 28,53% | 32,14% | 17 | 10,59%
| 2006 | 4 | 26,70% | 30,76% | 16 | 9,56%
| 2007 | 5 | -2,23% | 23,37% | 15 | 8,50%
| 2008 | 6 | -42,14% | 8,74% | 14 | 9,31%
| 2009 | 7 | 60,20% | 14,93% | 13 | 14,79%
| 2010 | 8 | 19,22% | 15,46% | 12 | 11,65%
| 2011 | 9 | -10,33% | 12,26% | 11 | 10,98%
| 2012 | 10 | 16,52% | 12,68% | 10 | 13,37%
| 2013 | 11 | 31,82% | 14,30% | 9 | 13,03%
| 2014 | 12 | 0,71% | 13,10% | 8 | 10,88%
| 2016 | 13 | 20,28% | 13,64% | 7 | 12,41%
| 2017 | 14 | 3,29% | 12,86% | 6 | 11,15%
| 2018 | 15 | -10,46% | 11,14% | 5 | 12,79%
| 2019 | 16 | 5,19% | 10,75% | 4 | 19,49%
| 2020 | 17 | -6,26% | 9,67% | 3 | 24,68%
| 2021 | 18 | 38,98% | 11,13% | 2 | 43,80%
| 2022 | 19 | 48,78% | 12,85% | 1 | 48,78%