Table 4 Valuation (discounted cash flow)... | Emerald Publishing

Table 4

Valuation (discounted cash flow)

Period (t)	1	2	3
E(⁠ $\tilde{P_{t}}$ ⁠)	−2739.3	1299.8	4341.0
R(⁠ $\tilde{P_{t}}$ ⁠)	1061.6	1321.9	2639.8
$λ_{t}^{σ}$	25.0%	37.3%	48.2%
CE(⁠ $\tilde{P_{t}}$ ⁠)	995.2	806.8	3068.6
CE(⁠ $\tilde{P_{t}}$ ⁠)	−3033.7	760.4	2808.2
Value (V)	534.9
… in % I₀ (NPVR)^a	13.4%
Gross value (V + I₀)	4534.9

Period (t)	1	2	3
E( $\tilde{P_{t}}$ )	−2739.3	1299.8	4341.0
R( $\tilde{P_{t}}$ )	1061.6	1321.9	2639.8
$λ_{t}^{σ}$	25.0%	37.3%	48.2%
CE( $\tilde{P_{t}}$ )	995.2	806.8	3068.6
CE( $\tilde{P_{t}}$ )	−3033.7	760.4	2808.2
Value (V)	534.9
… in % I₀ (NPVR)^a	13.4%
Gross value (V + I₀)	4534.9

Note(s): ^aNPVR, Net present value rate

Source(s): Created by authors