You are on page 1of 1

Price Purchase Purchase Intent after CSR NPV IRR

Intent adjustment (4.34%)

$37.74 16.23% 20.57% $(959,975.11) unable to calculate, all cash


flows are negative

$40.00 15.26% 19.60% $(656,005.03) -23.77%

$45.00 13.11% 17.45% $(140,537.01) 11.99%

$50.00 10.96% 15.30% $353,340.89 31.94%

$53.00 9.57% 13.91% $645,973.08 41.85%

$55.00 8.81% 13.15% $841,061.21 48.01%

Price Purchase Purchase Intent after NPV IRR


Intent CSR adjustment
(4.34%)
$37.74 16.23% 20.57% $(847,393.43) (unable to calculate, all
cash flows are negative)
$40.00 15.26% 19.60% $(575,867.78) -15.92%
$45.00 13.11% 17.45% $(71,604.21) 15.13%
$50.00 10.96% 15.30% $413,764.21 34.18%
$53.00 9.57% 13.91% $703,107.34 43.81%
$55.00 8.81% 13.15% $896,002.76 49.81%

You might also like