New scenario

Scenario
Assumptions

For each assumption, record why that value was chosen (e.g. the typical range and where this value sits within it).

Use 100 for a normalized comparison if actual revenue is unknown.
Percentage of revenue paid as royalty.
Annual discount rate in percent.
Stored as an assumption for comparison/reference.
Year-end company value as a multiple of final-year revenue.
Probability in percent. Applied symmetrically to royalty and equity PV.
Percent of royalty cash that would otherwise have been reinvested in growth.
Additional future revenue per unit of investment, in percent (100% = 1:1).
Percent of royalty cash replaceable with external financing (reduces the growth drag).
Annual revenue growth (%)

Only years inside the selected forecast period are saved.

Cancel