Scribd Logo
Upload

Welcome to Scribd!

  • 15 views

    Healthcare@Home Valuation Real Options NPV Draft

    Uploaded by

    ma50702
    The document outlines a 4-phase plan over 30 years with costs and revenue projections: Phase 1 involves 5 years with $354 billion in revenue and $2.73 billion in total costs. Phases 2 and 3 see revenue grow to $25 trillion and $35 trillion respectively over 10 and 20 years, while costs increase to $153 billion and $25 billion. Phase 4 projects $10 trillion in revenue over 30 years but costs rise significantly to $650 billion. The net present value totals over $57 trillion across the 4 phases.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Healthcare@Home Valuation Real Options NPV Draft

    Uploaded by

    ma50702
    15 views2 pages
    The document outlines a 4-phase plan over 30 years with costs and revenue projections: Phase 1 involves 5 years with $354 billion in revenue and $2.73 billion in total costs. Phases 2 and 3 see revenue grow to $25 trillion and $35 trillion respectively over 10 and 20 years, while costs increase to $153 billion and $25 billion. Phase 4 projects $10 trillion in revenue over 30 years but costs rise significantly to $650 billion. The net present value totals over $57 trillion across the 4 phases.

    Original Description:

    Original Title

    Healthcare@Home_valuation_real_options_NPV_draft

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines a 4-phase plan over 30 years with costs and revenue projections: Phase 1 involves 5 years with $354 billion in revenue and $2.73 billion in total costs. Phases 2 and 3 see revenue grow to $25 trillion and $35 trillion respectively over 10 and 20 years, while costs increase to $153 billion and $25 billion. Phase 4 projects $10 trillion in revenue over 30 years but costs rise significantly to $650 billion. The net present value totals over $57 trillion across the 4 phases.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    15 views2 pages

    Healthcare@Home Valuation Real Options NPV Draft

    Uploaded by

    ma50702
    The document outlines a 4-phase plan over 30 years with costs and revenue projections: Phase 1 involves 5 years with $354 billion in revenue and $2.73 billion in total costs. Phases 2 and 3 see revenue grow to $25 trillion and $35 trillion respectively over 10 and 20 years, while costs increase to $153 billion and $25 billion. Phase 4 projects $10 trillion in revenue over 30 years but costs rise significantly to $650 billion. The net present value totals over $57 trillion across the 4 phases.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 2

    Phase 1 Phase 2 Phase 3 Phase 4

    Years 5 10 20 30
    Sales/Units 14160000 100000000 1400000000 4000000000
    Revenue/250 per unit 3540000000 25000000000 350000000000 1000000000000
    R&D 1 150 15 500
    Operation Cost 1.73 3 10 150
    Total cost 2.73 153 25 650 Total
    Value 3539999997.27 24999999847 349999999975 999999999350
    DCF 1.61051 2.5937424601 6.727499949326 17.44940226889

    NPV 2198061481.93 9638582176.75 52025269804.73 57308553263.92 Total

    Success Rate % 90 70 50 30
    1978255333.74 6747007523.73 26012634902.37 17192565979.18 Total

    Costs and Revenue for Healthcare@Home


    1200000000000

    1000000000000

    800000000000
    Row 4
    600000000000 Row 7

    400000000000

    200000000000

    0
    5 10 20 30
    830.73

    1.21E+11

    5.19E+10

    Row 4
    Row 7

    30

    You might also like