Scenarios

Select two or more scenarios to compare.
New scenario
NameRoyaltyTermDiscountExit multiple
Slow growth - low discount 15.000% 20 years 20.000% 5.000× Edit
Slow growth - medium discount 15.000% 20 years 30.000% 5.000× Edit
Slow growth - high discount 15.000% 20 years 40.000% 5.000× Edit
Medium growth - low discount 15.000% 20 years 20.000% 5.000× Edit
Medium growth - medium discount 15.000% 20 years 30.000% 5.000× Edit
Medium growth - high discount 15.000% 20 years 40.000% 5.000× Edit
High growth - low discount 15.000% 20 years 20.000% 5.000× Edit
High growth - medium discount 15.000% 20 years 30.000% 5.000× Edit
High growth - high discount 15.000% 20 years 40.000% 5.000× Edit