Assignment $6$ : Value tho company using the Discounted Cash Flow method:

Mobile App: Social Media Platform Y

Historical Financial Data

Year $1$

Revenue: $$500,000$

Operating Expenses: $$200,000$

Cash Flow: $$300,000$

Year $2$:

Revenue: $$800,000$

Operating Expenses: $$300,000$

Cash Flow: $$500,000$

Year $3$:

Revenue: $$1,200,000$

Operating Expenses: $$400,000$

Cash Flow: $$800,000$

Projections

Year $4$:

Revenue: $$1,320,000$

Operating Expenses: $$440,000$

Cash Flow: $$880,000$

Year $5$:

Revenue: $$1,452,000$

Operating Expenses: $$484,000$

Cash Flow: $$968,000$

Year $6$:

Revenue: $$1,597,200$

Operating Expenses: $$532,400$

Cash Flow: $$1,064,800$

Year $7$:

Revenue :$1,757,420$

Operatmy expenses: $$585,640$

cash flow:s $1,72280$

Year $8$:

Revenue: $$1,933,712$

operasing expenses: $ $$44,204$ cush flow: $12,89508$

Di$3$count Rate B: $23\mathrm{.}5\%$