years | cashflow | value as of today |
0 | -2750000 | -2750000 |
1 | 0 | 0 |
2 | 325000 | 250076.94 |
3 | 373750 | 252270.60 |
4 | 429812.5 | 254483.50 |
5 | 412620 | 396855.36 |
6 | 764111.11 | 348118.74 |
In the above table cash flow has been shown as described and they are discounted to present value with a discount rate 14%. To total inflow coverted to present day= initial investment+all future cash flow converted to tady=4251805.16.
This much money is required to buy the firm today.
Get Answers For Free
Most questions answered within 1 hours.