Investment Details

Projected Cash Flows (Years 1-5)

Valuation Settings

Discount Rate (WACC / Required Return)
10
030
Terminal Growth Rate (Perpetuity Method)
3
010
Exit Multiple (EBITDA × Multiple)
8
020
Net Present Value (NPV)
USD 375,581.29
✓ Positive NPV – Investment likely undervalued