Sensitivity Analysis
Enterprise value: WACC × terminal growth
Scenario
EV $149,107,612
Equity $245,260,416
WACC 18.0%
g 3.0%
Exit 10.0x
TV: Perpetuity g
%
%
%
$
$
%
%
$
%
%
%
%
×
%
$
$
Edits update every KPI on this page instantly. Terminal method decides whether terminal growth (g) or the exit multiple drives Enterprise Value — Blended uses a 50/50 average of both. Reset restores Master Inputs defaults.
Enterprise Value — WACC × Terminal Growth
| WACC \ g | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 14.0% | $195,593,106 | $201,758,528 | $208,484,442 | $215,850,920 | $223,954,046 |
| 16.0% | $165,363,683 | $169,562,892 | $174,085,118 | $178,969,121 | $184,260,125 |
| 18.0% | $142,930,976 | $145,919,671 | $149,107,612 | $152,515,411 | $156,166,624 |
| 20.0% | $125,671,408 | $127,871,424 | $130,200,852 | $132,671,457 | $135,296,476 |
| 22.0% | $112,013,790 | $113,677,039 | $115,427,828 | $117,273,254 | $119,221,203 |
Gold cell = current base assumption (18.0% WACC, 3.0% terminal growth).