Deprecated: Return type of FS_Key_Value_Storage::offsetExists($k) should either be compatible with ArrayAccess::offsetExists(mixed $offset): bool, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 309

Deprecated: Return type of FS_Key_Value_Storage::offsetGet($k) should either be compatible with ArrayAccess::offsetGet(mixed $offset): mixed, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 317

Deprecated: Return type of FS_Key_Value_Storage::offsetSet($k, $v) should either be compatible with ArrayAccess::offsetSet(mixed $offset, mixed $value): void, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 301

Deprecated: Return type of FS_Key_Value_Storage::offsetUnset($k) should either be compatible with ArrayAccess::offsetUnset(mixed $offset): void, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 313

Deprecated: Return type of FS_Key_Value_Storage::current() should either be compatible with Iterator::current(): mixed, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 328

Deprecated: Return type of FS_Key_Value_Storage::next() should either be compatible with Iterator::next(): void, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 339

Deprecated: Return type of FS_Key_Value_Storage::key() should either be compatible with Iterator::key(): mixed, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 350

Deprecated: Return type of FS_Key_Value_Storage::valid() should either be compatible with Iterator::valid(): bool, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 362

Deprecated: Return type of FS_Key_Value_Storage::rewind() should either be compatible with Iterator::rewind(): void, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 375

Deprecated: Return type of FS_Key_Value_Storage::count() should either be compatible with Countable::count(): int, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /www/nextcallclub_988/public/wp-content/plugins/kioken-blocks/freemius/includes/managers/class-fs-key-value-storage.php on line 389
Discounted Cash Flow Calculator - Next Call Club

Discounted Cash Flow Calculator


Warning: Undefined array key 2 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 3 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 4 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined variable $output in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/utilities.php on line 20

Warning: Undefined variable $output in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 106

Warning: Undefined array key 1 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 2 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 3 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 4 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 1 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/utilities.php on line 199

Warning: Undefined variable $output in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 106

Warning: Undefined array key 1 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/utilities.php on line 199

Warning: Undefined array key 2 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 3 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 4 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57
Premium

Retention

Renewal

Asking

Items

Cost of Capital

Index Multiple

Revenue
-$636,444.18

Asking P/I
-$414.42

Premium / Item
-$1,363.07

Asking Multiple (mv) revenue
3.38

Asking Multiple (mv) premium
0.30403294755559

Asking Value (ev)
0.258011026464

Asking Value PV sum
-$1,824,551

Index Value (mv)
-$1,541,609

PV CF Value(ev)
-$1,223,243

PV CF Multiple Revenue
1.92

PV CF Multiple Premium
0.17297958181729


Warning: Undefined array key 1 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 2 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 3 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined array key 4 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 57

Warning: Undefined variable $output in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 86

Warning: Undefined variable $output in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/calc_output.php on line 106

Warning: Undefined array key 1 in /www/nextcallclub_988/public/wp-content/plugins/sts_financial_calculations/calculator/core/utilities.php on line 199
Multiple Item
-$1,100,000 0.1556 -$212
-$1,200,000 0.1697 -$231
-$1,300,000 0.1838 -$251
-$1,400,000 0.1980 -$270
-$1,500,000 0.2121 -$289
-$1,600,000 0.2263 -$308
-$1,700,000 0.2404 -$328
-$1,800,000 0.2545 -$347
-$1,900,000 0.2687 -$366
-$2,000,000 0.2828 -$386
-$2,100,000 0.2970 -$405

Premium Book Revenue
Premium -$7,071,602 -$6,371,513 -$5,740,734 -$5,172,401 -$4,660,333
CF 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Book Revenue -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952
NB -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0 -$0
Total -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$53,037 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$47,786 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$43,056 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$38,793 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952 -$34,952

Present Value of Cash Flows
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Discount Factor 1.00 0.99 0.99 0.98 0.98 0.97 0.97 0.96 0.96 0.96 0.95 0.95 0.94 0.94 0.94 0.93 0.93 0.92 0.92 0.91 0.91 0.91 0.90 0.90 0.89 0.89 0.89 0.88 0.88 0.87 0.87 0.87 0.86 0.86 0.86 0.85 0.85 0.84 0.84 0.84 0.83 0.83 0.83 0.82 0.82 0.81 0.81 0.81 0.80 0.80 0.80 0.79 0.79 0.79 0.78 0.78 0.78 0.77 0.77 0.77
PV of CF -$52,801 -$52,566 -$52,332 -$52,099 -$51,867 -$51,636 -$51,406 -$51,177 -$50,949 -$50,723 -$50,497 -$50,272 -$45,093 -$44,893 -$44,693 -$44,494 -$44,296 -$44,099 -$43,902 -$43,707 -$43,512 -$43,319 -$43,126 -$42,934 -$38,511 -$38,340 -$38,169 -$37,999 -$37,830 -$37,661 -$37,494 -$37,327 -$37,161 -$36,995 -$36,831 -$36,667 -$32,890 -$32,743 -$32,597 -$32,452 -$32,308 -$32,164 -$32,021 -$31,878 -$31,736 -$31,595 -$31,454 -$31,314 -$28,089 -$27,964 -$27,839 -$27,715 -$27,592 -$27,469 -$27,347 -$27,225 -$27,104 -$26,983 -$26,863 -$26,743

Loading...