Search

System calculated	Expression	Comments	Unit
WACC	SYS_WACC	value	Percent
Inflation correction	SYS_INFLATION	array of values	Factor
Tax rate	SYS_TAXRATE	value	Percent
Smaller capex	SYS_SML_CPX	array of values	Cashflow
Major capex	SYS_CAPEX	array of	Cashflow
Cash flow reference	SYS_OCFD	array of values	Cashflow
Tax shield	SYS_TAX_SHLD	array of values	Cashflow
Tax shield depreciation minor	SYS_TAXSH_DEPR_MINOR	array of values	Cashflow
GOA	SYS_GOA	array of values	Cashflow
Depreciation (historical)	SYS_DEPR_HISTORIC	array of values
Depreciation (future)	SYS_DEPR_FUTURE	array of values
Depreciation	SYS_DEPRECIATION	array of values

Calculation	AS Code	Expression	CM Code
Total Cash Flow	CF_TOTAL	Operating Cash Flow - Major capex	CM_CF_TOTAL
Major Capex	SYS_CAPEX	SYS_CAPEX	CM_CAPEX
Value Development	VAL_DEV	NPV(WACC;DT2(start):DT2(end))	CM_VAL_DEV
Value Development reference	VAL_DEV_REF		-
EBITDA margin	EBITDA_MARG
EBITDA margin reference	EBITDA_MARG_REF