ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Revenue20
5
Revenue share15%
6
Yearly dev team income3
7
8
#years generating income5
9
Income growth rate10%
10
discount factor40%
11
12
Discounted value of dev income7.01
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100