Using the following set of parameters:
Gross Margin 40%
Fixed Costs $2,000
Revenue Growth Rate for Years 1 to 5 10%
FCF Steady Growth 3%
Discount Rate 12%
Year 1 Revenue $5,000
Tax Rate 21%
Terminal Year 5
please answer the following questions
1. what percentage the terminal value contributes to the total enterprise value?
2. How sensitive is your valuation to inputs?
