Question
Number of Customers = 1,000 Customer Retention Rate = 80% Given Customer Revenue = $200 Customer Revenue Growth =10% per year COGS = 50% of
Number of Customers = 1,000
Customer Retention Rate = 80%
Given
Customer Revenue = $200
Customer Revenue Growth =10% per year
COGS = 50% of Sales
Operating Expenses = 20% of Sales
Interest Expense is $1,000 per year
Taxes = N/A
Discount Rate = 8%
What is the present value?
| Number of Cust. | 1st year | 2nd year | 3th year | 5th year | 6th year |
|
| Revenue/Customer |
|
|
|
|
|
|
| Sales Revenue |
|
|
|
|
|
|
| COGS |
|
|
|
|
|
|
| Gross Margin |
|
|
|
|
|
|
| Operating Exp. |
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
| Interest Expense |
|
|
|
|
|
|
| Net Income |
|
|
|
|
|
|
| Present Value Factor |
|
|
|
|
|
|
| Present Value |
|
|
|
|
|
|
| Net Present Value |
|
|
|
|
|
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Financial Statement Analysis
Authors: Martin S. Fridson, Fernando Alvarez
5th Edition
1119457149, 978-1119457145
