Scribd Logo
Upload

Welcome to Scribd!

  • 123 views

    Sensitivity and Scenario Analysis

    Uploaded by

    Sohail Ajmal
    The document discusses sensitivity and scenario analysis for a financial model. It provides a scenario analysis manager to analyze the impact of changing revenues to $55 and costs to $40 on the net present value (NPV) of equity distributions. The analysis assumes no taxes and that all profits are distributed to equity holders with no debt. The scenario analysis shows the projected revenues, costs, distributions to equity, and NPV of equity distributions from 2012 to 2022 under the different revenue and cost assumptions.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd

    Sensitivity and Scenario Analysis

    Uploaded by

    Sohail Ajmal
    123 views3 pages
    The document discusses sensitivity and scenario analysis for a financial model. It provides a scenario analysis manager to analyze the impact of changing revenues to $55 and costs to $40 on the net present value (NPV) of equity distributions. The analysis assumes no taxes and that all profits are distributed to equity holders with no debt. The scenario analysis shows the projected revenues, costs, distributions to equity, and NPV of equity distributions from 2012 to 2022 under the different revenue and cost assumptions.

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document discusses sensitivity and scenario analysis for a financial model. It provides a scenario analysis manager to analyze the impact of changing revenues to $55 and costs to $40 on the net present value (NPV) of equity distributions. The analysis assumes no taxes and that all profits are distributed to equity holders with no debt. The scenario analysis shows the projected revenues, costs, distributions to equity, and NPV of equity distributions from 2012 to 2022 under the different revenue and cost assumptions.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    123 views3 pages

    Sensitivity and Scenario Analysis

    Uploaded by

    Sohail Ajmal
    The document discusses sensitivity and scenario analysis for a financial model. It provides a scenario analysis manager to analyze the impact of changing revenues to $55 and costs to $40 on the net present value (NPV) of equity distributions. The analysis assumes no taxes and that all profits are distributed to equity holders with no debt. The scenario analysis shows the projected revenues, costs, distributions to equity, and NPV of equity distributions from 2012 to 2022 under the different revenue and cost assumptions.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 3

    Financial Modelling Sensitivity and Scenario Analysis

    Like this? Get more with our

    Sensitivity and Scenario Analysis

    Question: Put in a scenario analysis manager to find what happens to the NPV of equity distributions when the below r to 55 and 40 respectively. Assume no tax and all profits are distributed to equity holders. i.e. no debt Start Date End Date Revenue (real p.a.) Costs (real p.a.) Inflation Cost of Capital Answer: 31-Dec-12 31-Dec-22 50 30 3.00% 15%

    www.videofinancialmodelling.com

    ty distributions when the below revenues and costs are changed ers. i.e. no debt

    Financial Modelling Sensitivity and Scenario Analysis

    Like this? Get more with our


    www.videofinancialmodelling.com Sensitivity and Scenario Analysis Question: Put in a scenario analysis manager to find what happens to the NPV of equity distributions when the below revenues and costs are changed to 55 and 40 respectively. Assume no tax and all profits are distributed to equity holders. i.e. no debt Scenario Selector Scenario Description Start Date End Date Revenue (real p.a) Costs (real p.a) Inflation Cost of Capital Answer: Year End Inflation Index Revenue Costs Distributions to Equity NPV of Equity Distributions 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 100.00% 103.00% 106.09% 109.27% 112.55% 115.93% 50 52 53 55 56 58 (30) (31) (32) (33) (34) (35) 20 21 21 22 23 23 135 31-Dec-18 31-Dec-19 119.41% 122.99% 60 61 (36) (37) 24 25 31-Dec-20 31-Dec-21 31-Dec-22 126.68% 130.48% 134.39% 63 65 67 (38) (39) (40) 25 26 27 1 1 2 3 Rev = 55, Costs =40 Inf=2.5% 4 5

    31-Dec-12 31-Dec-22 50 30 3.00% 15.00%

    50 30 3.00%

    55 40 2.50%

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy