Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Assumptions
Prj. 1 Sales Year 1
Prj. 1 Sales Growth Rate
Prj. 1 COGS Growth Rate
Prj. 1 OPEX/Sales %
Opex%/Sales
$110.0
10.0%
4.7%
20.0%
$40.0
10%
40.0%
Year 2
Year 3
Year 4
$110.0
$65.0
$45.0
$121.0
$68.1
$52.9
$133.1
$71.3
$61.8
$146.4
$74.6
$71.8
Total OPEX
$22.0
$24.2
$26.6
$29.3
EBITDA
Taxes
Capital Investment
Operating Cash Flow
$23.0
$9.2
$28.7
$11.5
$35.2
$14.1
$42.5
$17.0
$13.8
$17.2
$21.1
$25.5
($40.0)
($40.0)
15%
Capital Investment
Year 1
Sales
COGS
Net Sales
Min
$35
$40
$45
Opex%/Sales
M-L
Max
9.2%
3.5%
20%
23%
10.8%
4.0%
11.3%
4.2%
12.0%
4.9%
11.2%
4.7%
10.1%
3.8%
9.1%
3.2%
9.2%
3.4%
11.3%
3.8%
10.2%
4.1%
10.1%
3.3%
11.1%
4.4%
11.2%
4.9%
10.5%
4.6%
9.8%
3.2%
10.3%
3.2%
10.6%
3.7%
Capital Investment
9.7%
3.8%
10.7%
4.6%
9.3%
9.0%
11.6%
9.3%
9.4%
9.6%
3.7%
3.3%
4.9%
4.0%
3.4%
3.8%
10.5%
3.9%
9.3%
3.3%
9.3%
3.6%
10.4%
3.4%
9.2%
3.1%
8.5%
3.6%
11.5%
4.5%
10.5%
4.3%
11.5%
9.8%
10.2%
10.9%
9.7%
9.1%
10.8%
11.4%
9.4%
9.9%
4.4%
3.6%
4.1%
4.5%
3.3%
3.4%
4.3%
4.9%
3.3%
3.8%
10.2%
10.1%
12.6%
11.4%
10.1%
10.6%
10.1%
9.4%
9.6%
11.1%
11.5%
10.1%
11.4%
10.3%
10.7%
10.4%
11.3%
11.3%
10.8%
10.0%
9.3%
13.1%
10.0%
9.7%
10.5%
12.0%
10.2%
10.1%
11.1%
10.2%
10.1%
10.1%
11.2%
10.4%
11.4%
12.5%
10.6%
9.8%
9.9%
9.5%
9.1%
9.2%
9.6%
10.8%
10.2%
9.5%
9.4%
8.3%
9.7%
11.1%
12.8%
9.6%
3.4%
4.9%
4.7%
4.5%
3.7%
3.8%
4.1%
3.3%
3.4%
4.0%
4.7%
4.4%
5.0%
3.8%
5.0%
4.2%
4.5%
4.4%
3.4%
3.7%
3.3%
4.7%
3.8%
3.1%
4.9%
4.9%
3.7%
3.7%
4.8%
3.3%
3.3%
4.7%
4.9%
4.2%
4.6%
4.7%
3.9%
4.2%
4.0%
4.5%
3.2%
3.1%
3.2%
4.4%
4.4%
3.6%
3.7%
3.3%
3.8%
4.9%
5.0%
3.5%
9.3%
10.0%
12.3%
10.0%
9.4%
10.0%
11.1%
10.5%
12.0%
10.3%
9.0%
11.0%
9.0%
9.6%
9.1%
9.7%
9.8%
10.4%
10.6%
11.1%
10.3%
10.1%
10.0%
9.4%
10.1%
10.7%
9.1%
11.2%
9.6%
12.0%
11.8%
12.0%
8.8%
10.9%
10.5%
11.0%
9.8%
10.5%
11.0%
9.5%
9.8%
9.0%
10.7%
10.0%
8.6%
9.9%
10.0%
11.4%
8.8%
9.7%
9.4%
9.8%
3.3%
3.5%
5.0%
3.1%
3.7%
4.2%
4.3%
3.4%
4.7%
3.2%
3.2%
4.3%
3.8%
3.1%
3.9%
4.0%
3.8%
4.1%
4.7%
4.5%
4.6%
4.6%
4.2%
4.1%
4.1%
4.6%
3.5%
4.7%
3.2%
4.9%
4.4%
4.5%
3.1%
4.4%
3.7%
4.5%
4.1%
4.5%
4.1%
3.3%
3.2%
3.1%
4.1%
4.3%
3.3%
3.3%
3.8%
3.8%
3.7%
3.2%
3.2%
3.2%
9.1%
11.9%
10.8%
11.1%
11.4%
11.3%
11.9%
12.5%
12.4%
10.4%
11.1%
10.7%
10.2%
11.4%
10.5%
10.6%
10.7%
11.1%
9.9%
10.3%
10.2%
11.5%
10.8%
9.3%
10.1%
10.2%
9.3%
10.7%
9.9%
10.9%
9.2%
11.3%
10.7%
9.3%
9.7%
10.3%
11.1%
11.7%
10.5%
10.2%
10.0%
10.1%
10.7%
8.3%
10.5%
10.2%
10.1%
10.9%
8.4%
9.7%
10.9%
9.6%
4.0%
4.9%
4.2%
4.8%
4.0%
4.4%
4.8%
4.8%
4.8%
4.2%
4.0%
4.4%
4.3%
4.5%
4.1%
4.7%
3.7%
4.0%
3.8%
3.9%
4.8%
4.2%
4.4%
4.6%
3.7%
4.0%
3.2%
4.1%
4.1%
4.1%
3.2%
5.0%
3.8%
4.7%
3.5%
3.2%
3.8%
4.5%
4.3%
3.9%
4.0%
4.6%
3.8%
3.8%
4.8%
4.4%
4.1%
4.7%
3.3%
3.7%
4.0%
4.3%
Note: $MM
Assumptions
Prj. 2 Sales Year 1
Prj. 2 Sales Growth Rate
Prj. 2 COGS Growth Rate
Prj. 2 OPEX/Sales %
Opex%/Sales
$120.0
10.0%
5.0%
20.0%
$50.0
10%
40.0%
Year 2
Year 3
Year 4
$120.0
$65.0
$55.0
$132.0
$68.3
$63.8
$145.2
$71.7
$73.5
$159.7
$75.2
$84.5
Total OPEX
$24.0
$26.4
$29.0
$31.9
EBITDA
Taxes
Capital Investment
Operating Cash Flow
$31.0
$12.4
$37.4
$14.9
$44.5
$17.8
$52.5
$21.0
$18.6
$22.4
$26.7
$31.5
($50.0)
($50.0)
18%
Capital Investment
Year 1
Sales
COGS
Net Sales
Min
NPV Project 2
$27.0
IRR Project 2 30.82%
$45
$50
$55
Opex%/Sales
5.6%
M-L
Max
4.7%
20%
27%
4.8%
4.3%
Capital Investment
4.6%
5.5%
5.7%
5.9%
4.2%
5.3%
4.8%
5.8%
5.3%
4.9%
5.1%
4.2%
4.8%
4.1%
4.6%
5.1%
4.9%
4.7%
5.5%
5.1%
4.6%
5.5%
5.2%
5.8%
5.8%
5.6%
4.1%
5.5%
4.5%
4.2%
5.5%
5.1%
4.4%
4.7%
4.8%
5.7%
4.4%
5.0%
5.4%
4.3%
L2:L201
5.9%
4.8%
5.2%
5.4%
5.8%
4.9%
6.0%
5.1%
5.3%
5.2%
5.0%
4.3%
5.4%
5.9%
4.5%
4.8%
5.7%
4.5%
5.7%
5.6%
4.1%
4.6%
5.8%
4.1%
5.2%
4.1%
5.4%
5.1%
4.6%
5.2%
5.7%
4.4%
5.5%
4.3%
5.8%
4.4%
4.1%
5.9%
5.2%
5.6%
5.6%
5.1%
4.6%
4.0%
4.2%
5.2%
4.3%
5.4%
4.6%
5.4%
5.8%
5.3%
4.6%
5.9%
4.4%
4.2%
5.2%
4.8%
4.4%
4.8%
4.6%
4.0%
4.5%
5.9%
5.3%
5.6%
4.8%
4.7%
4.4%
5.1%
5.4%
5.5%
4.8%
6.0%
4.7%
4.5%
4.7%
4.8%
4.5%
5.3%
4.9%
4.3%
4.4%
5.6%
4.9%
5.9%
5.7%
4.9%
5.3%
5.0%
5.0%
5.9%
5.4%
5.4%
5.3%
5.8%
4.8%
5.8%
5.8%
5.7%
5.9%
5.1%
5.8%
4.3%
4.5%
5.0%
5.5%
4.4%
6.0%
4.6%
4.2%
4.4%
5.5%
4.6%
5.6%
5.0%
5.1%
5.4%
5.0%
4.0%
5.5%
4.8%
5.0%
5.2%
4.3%
5.6%
5.9%
5.9%
5.5%
5.7%
4.8%
4.4%
5.9%
5.5%
5.4%
5.6%
5.5%
4.6%
5.6%
6.0%
4.2%
4.9%
5.8%
5.0%
4.3%
5.7%
4.9%
5.0%
5.6%
4.8%
4.1%
5.0%
4.7%
4.2%
4.7%
4.7%