You are on page 1of 1

Discount rate PV

D1 2.7 1.18 2.288136


At 8% D2= 2.916 1.3924 2.094226
D3 3.14928 1.643032 1.916749
D4= 3.338237 1.938778 1.721825
D5= 3.538531 2.287758 1.546725
At 6% D6= 3.750843 2.699554 1.38943
Terminal D6/(1.18-
value 1.02) 23.44277 2.699554 8.683941

Sum 19.64103

You might also like