Exit Value Calculator

Project revenue, expenses, and exit value over your holding period.

Inputs

Initial Investment

Base Year Revenue

Cost of Goods Sold (Base Year)

Base Year Operating Expenses

Revenue Growth Rate

Exit Multiple

Applied to final year cashflow to estimate exit value.

Holding Period

years

Discount Rate (for NPV)

5-Year Exit Value

$1,148,653

Final year cashflow × 3x exit multiple

Internal Rate of Return (IRR)322.41%

NPV @ 10%$1,920,660

Year-by-year breakdown

Yr	Revenue	OpEx	Cashflow
1	$1,050,000	$315,000	$315,000
2	$1,102,500	$330,750	$330,750
3	$1,157,625	$347,288	$347,288
4	$1,215,506	$364,652	$364,652
5	$1,276,282	$382,884	$382,884