Peerplays Sensitivity Analysis for Variable Forecasts

I conducted a sensitivity analysis for variable forecasts in my valuation for PPY. With my last valuation, the terminal value wasn't discounted to its 2018 present value. I corrected this error in my expected value section of this analysis.

Less Than Expected Forecasts

• Operating Costs: 25%
• Tokens: 3,785,384
• Discount Rate: 15.00%
• Terminal Growth Rate: 5.00%

Expected Forecasts

• Operating Costs: 15%
• Tokens: 3,785,384
• Discount Rate: 15.00%
• Terminal Growth Rate: 5.00%

Exceeds Expected Forecasts

• Operating Costs: 10%
• Tokens: 3,785,384
• Discount Rate: 15.00%
• Terminal Growth Rate: 5.00%

If you have any suggestions for other simulated scenarios, please let me know!