Inputs
Use a negative number for a decaying catalog.
Saved scenarios
Scenarios are stored in this browser only.
Result
The blended range is an illustrative range, not advice.
Projected incomePresent value of income
Low, base and high cases
| Case | Growth | Discount | Multiple | Multiple value | DCF value |
|---|
Low and high shift growth by 2 points, discount rate by 1 point, the multiple by 1.5x and the exit multiple by 1x.
DCF sensitivity: discount rate against growth
This is a simple modeling illustration. It is not a valuation opinion and not investment, legal or financial advice. Real catalog pricing depends on rights, contracts and verified statements.
