Basado en una tasa de descuento calculada del 10.0%, el valor de su negocio estimado es de $3,532,266.<table class='pure-table' role='grid'><tr><th colspan='2' class='section'>Resumen</th></tr><tr><td>Total de futuras ganancias/exceso de compensación</td><td>$6,700,000</td></tr><tr><td>Tasa de descuento calculada</td><td>10.00%</td></tr><tr><td>Valor presente de las ganancias de hoy/exceso de compensación</td><td>$4,528,546</td></tr><tr><td>Menos ajuste para tamaño pequeño/falta de comercialización</td><td>$996,280</td></tr><tr><td>Valor empresarial estimado</td><td>$3,532,266</td></tr></table> <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Descuento flujos de efectivo' xAxisName='Años' numberPrefix='$' bgColor='FFFFFF' showBorder='0' canvasBgColor='ffffff' showAlternateHGridColor='0' plotGradientColor='' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='2' /><category label='3' /><category label='4' /><category label='5' /><category label='6' /><category label='7' /><category label='8' /><category label='9' /><category label='10' /></categories><dataset seriesName='Las futuras ganancias + Exceso Comp.' color='0B9191'><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /><set value='670000.0' /></dataset><dataset seriesName='Valor descontado de hoy' color='F58127'><set value='670000.0' /><set value='609091.0' /><set value='553719.0' /><set value='503381.0' /><set value='457619.0' /><set value='416017.0' /><set value='378198.0' /><set value='343816.0' /><set value='312560.0' /><set value='284145.0' /></dataset></chart>"); // --> </script> <table class='pure-table pure-table-bordered' role='grid'><tr><th scope="col">Año</th><th scope="col">Futuras Ganancias mas Exceso de Compensacion</th><th scope="col">Descuento de Valores de hoy</th></tr><tr><td role="rowheader" scope="row">1</td><td>$670,000</td><td>$670,000</td></tr><tr><td role="rowheader" scope="row">2</td><td>670,000</td><td>609,091</td></tr><tr><td role="rowheader" scope="row">3</td><td>670,000</td><td>553,719</td></tr><tr><td role="rowheader" scope="row">4</td><td>670,000</td><td>503,381</td></tr><tr><td role="rowheader" scope="row">5</td><td>670,000</td><td>457,619</td></tr><tr><td role="rowheader" scope="row">6</td><td>670,000</td><td>416,017</td></tr><tr><td role="rowheader" scope="row">7</td><td>670,000</td><td>378,198</td></tr><tr><td role="rowheader" scope="row">8</td><td>670,000</td><td>343,816</td></tr><tr><td role="rowheader" scope="row">9</td><td>670,000</td><td>312,560</td></tr><tr><td role="rowheader" scope="row">10</td><td>670,000</td><td>284,145</td></tr></table>