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

    CaseGrowthDiscountMultipleMultiple valueDCF 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.