Disc
Bp's to inc
Netflix Business Re-Valuation (000's omitted)
After Five Years (Exit Strategy)
With Operational Improvements
1 Post-Buy
200X
2 Post-Buy
200X
5 Post
200
200X
Discoun
come Before Taxes:
Year 5 Post
260,507
249,178
104.55%
286.558
315.213
346,735
381,408
262.177
109.1
275,853
114.27%
290,243
305,383
Sum O
d Cash
Flows Today:
Sum Of Al
1,590,421
1.382.834
Present Value:
207,587 Es positivo. Se valida que la operación del
allade valor agregado fu
60.00%
10.58%
$159,976,200.00
$300.00
1,599,762.00
115.01%
0.0455
0.1501
-0.1046