Country | Discount | Annual cash flow (profit/loss) | Present value of annual cash flow | Present value of all annual cash flows | Present value of terminal valuea | Total present valueb |
---|---|---|---|---|---|---|
Singapore | 50% annually | 3.13 | 0.41 | 1.51 | 4.13 | 5.64 |
25% annually | 3.13 | 1.03 | 3.15 | 10.27 | 13.41 | |
15% annually | 3.13 | 1.56 | 4.42 | 15.58 | 20.00 | |
Netherlands | 50% annually | 10.76 | 1.42 | 6.06 | 14.17 | 20.23 |
25% annually | 10.76 | 3.53 | 12.12 | 35.27 | 47.39 | |
15% annually | 10.76 | 5.35 | 16.80 | 53.51 | 70.31 | |
USA | 50% annually | −94.76 | 0 | 0 | 0 | 0 |
25% annually | −94.76 | 0 | 0 | 0 | 0 | |
15% annually | −94.76 | 0 | 0 | 0 | 0 |