Sensitivity Analysis
Enterprise value: WACC × terminal growth
Scenario
Enterprise Value — WACC × Terminal Growth
| WACC \ g | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 14.0% | $69,802,845 | $72,103,536 | $74,613,380 | $77,362,258 | $80,386,023 |
| 16.0% | $58,615,862 | $60,182,840 | $61,870,356 | $63,692,872 | $65,667,265 |
| 18.0% | $50,333,231 | $51,448,494 | $52,638,107 | $53,909,763 | $55,272,251 |
| 20.0% | $43,976,312 | $44,797,270 | $45,666,521 | $46,588,453 | $47,568,006 |
| 22.0% | $38,959,138 | $39,579,797 | $40,233,121 | $40,921,761 | $41,648,659 |
Gold cell = current base assumption (18.0% WACC, 3.0% terminal growth).