The Value of Your Business

The Value of Your Business
Cumulative Earnings
Cost of Capital
Present Value of Earnings
Discounted Value
$ 438,254 12.50 % $ 339,769 $ 254,826
Based on the discounted cash flows of your earnings and excess compensation, your business has a present value of $339,769 and a discounted value of $254,826 once the marketability of your business is taken into consideration.
Annual Earnigns and their Present Value
YearAnnual Earnings and Excessive CompensationPresent Value of Earnings
000.00
1$ 65,000.00$ 65,000.00
2$ 74,750.00$ 66,444.44
3$ 85,962.50$ 67,920.99
4$ 98,856.88$ 69,430.34
5$ 113,685.41$ 70,973.24