2 3 Vache Bones Year 1 Year 2 Year 3 Year 4 to perpetuity 800,000 $2,000,000 $3,000,000 $ 3,060,000 Grows at 2% per year Fill in costs 800,000 2,000,000 3,000,000 3,060,000 3.200,000 8.000.000 12,000,000 2,692.800 Flint axes 5 Revenue s 6 Costs 60% 7 B Income Before Tax 9 10 Taxes 32% 11 12 Cash flows to enter 13 Perpetuity Value 14 15 Cash Flows $ 16 17 Dont Factor 896 18 19 Present Values of Cd Flows Remember is the growing perpefully formule, you have to bring the back on your S $ X X Fill is with appropriate discouralefacter DIVO DIV/01 DIV/0! X wide 21 Total Value of Business 2.210.865 Add up all pwes of cash flows 25 26 27 28 30