Cost of capital

0
190

0.06

PV
FV

1
2
3
4
5
6
7
15
15
15
15
15
15
15
14.15094 13.34995 12.59429 11.8814 11.20887 10.57441 9.975857
45.38399 42.81509 40.39159 38.10528 35.94837 33.91356 31.99392

Intrinsic

190.0189

FV sum

609.4162

ROI

0.060005

8
9
10
11
12
13
14
15
15
45.36
15
15
15
15
15
15
9.411186 26.84851 8.375922 7.901813 7.45454 7.032585 6.634514 6.258976
30.18295 86.10682 26.86272 25.34218 23.90772 22.55445 21.27779 20.07338

16
17
18
19
20
15
15
15
15
15
5.904694 5.570466 5.255157 4.957695 4.677071
18.93715 17.86524
16.854
15.9
15